UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date earliest event reported):
(Exact name of registrant as specified in its charter)
|
|
| ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
|
|
(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices) |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e- 4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol |
Name of each exchange on which registered | ||
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
This Current Report on Form 8-K is filed by Grocery Outlet Holding Corp., a Delaware corporation (the “Company”), in connection with the matters described herein. References to “we” and “our” herein refer to the Company.
Item 2.02 | Results of Operations and Financial Condition. |
Preliminary Financial and Operational Information
The following information reflects our preliminary expectations of results for the thirteen weeks and fiscal year ended December 28, 2019, based on currently available information. We have provided ranges, rather than specific amounts, for the financial results below, primarily because our financial closing procedures for the thirteen weeks and fiscal year ended December 28, 2019 have just commenced and, as a result, we expect that our final results upon completion of our closing procedures may vary from the preliminary estimates included herein. For instance, we have not begun review of most account reconciliations or expense accruals, or prepared notes to our financial statements, and our year-end financial audit has just commenced. These reconciliations and reviews include financial statement accounts such as cash, inventory, lease-related assets and liabilities and deferred income tax, as well as expense accruals including our cost of sales accruals, insurance claim reserves, stock-based compensation, public company costs and other operating expenses, which we are currently estimating. Our consolidated financial statements for the fiscal year ended December 28, 2019 will be included in our annual report filed with the Securities and Exchange Commission (the “SEC”) following the date of this Current Report on Form 8-k.
Preliminary Financial Results
Although the financial results for the thirteen weeks and fiscal year ended December 28, 2019 are not yet finalized, we estimate that the financial results will fall within the following ranges, as compared to the thirteen weeks and fiscal year ended December 29, 2018:
Thirteen Weeks Ended |
Fiscal Year Ended |
|||||||||||||||||||||||
December 29, |
December 28, |
December 29, |
December 28, |
|||||||||||||||||||||
Actual |
Low |
High |
Actual |
Low |
High |
|||||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||||||
Net sales |
$ | 585,201 |
$ | 655,517 |
$ | 655,517 |
$ | 2,287,660 |
$ | 2,559,617 |
$ | 2,559,617 |
||||||||||||
Income from operations |
$ | 13,851 |
$ | 15,550 |
$ | 16,050 |
$ | 82,467 |
$ | 66,888 |
$ | 67,388 |
||||||||||||
Net income(loss) |
$ | (4,612 |
) | $ | 6,336 |
$ | 6,696 |
$ | 15,868 |
$ | 11,922 |
$ | 12,282 |
|||||||||||
Adjusted EBITDA |
$ | 39,318 |
$ | 40,500 |
$ | 41,000 |
$ | 153,578 |
$ | 168,806 |
$ | 169,306 |
||||||||||||
Comparable store sales growth |
4.1 |
% | 5.1 |
% | 5.1 |
% | 3.9 |
% | 5.2 |
% | 5.2 |
% |
Thirteen Weeks Ended December 28, 2019
We expect to report net sales of $655.5 million compared to $585.2 million for the thirteen weeks ended December 29, 2018, an increase of $70.3 million or 12.0%. The increase in net sales is primarily due to non-comparable store sales growth attributable to the net 31 stores opened over the last 12 months as well as an increase in comparable store sales. We expect to report that comparable store sales increased 5.1% compared to the thirteen weeks ended December 29, 2018, driven by increases in both the number of customer transactions and average transaction size. We expect our gross margin as a percent of sales to have increased at a rate consistent with the year-over-year increase in gross margin as a percent of sales realized in the thirteen weeks ended September 28, 2019. We expect to report income from operations of between $15.6 million and $16.1 million, compared to $13.9 million for the thirteen weeks ended
1
December 29, 2018, an increase of 14.1%, calculated using the midpoint of the range. We estimate that net income will be between $6.3 million and $6.7 million, compared to a loss of $4.6 million for the thirteen weeks ended December 29, 2018, an increase of $11.1 million, calculated using the midpoint of the range. We estimate that adjusted EBITDA will be between $40.5 million and $41.0 million, compared to $39.3 million for the thirteen weeks ended December 29, 2018, an increase of $1.4 million or 3.6% calculated using the midpoint of the range. Our adjusted EBITDA estimate includes approximately $2.0 million of additional costs to comply with public company requirements including incremental insurance, accounting and legal expense as well as costs required to comply with the Sarbanes-Oxley Act that were not incurred in the prior year. Excluding public company costs, adjusted EBITDA grew an estimated $3.4 million or 8.7%, calculated using the midpoint of the range.
Fiscal Year Ended December 28, 2019
We expect to report net sales of $2.56 billion compared to $2.29 billion for the fiscal year ended December 29, 2018, an increase of $272.0 million or 11.9%. The increase in net sales is primarily due to non-comparable store sales growth attributable to the net 31 stores opened over the last 12 months as well as an increase in comparable store sales. We expect to report that comparable store sales increased 5.2% compared to the fiscal year ended December 29, 2018 driven by increases in both the number of customer transactions and average transaction size. We expect our gross margin as a percent of sales to be substantially consistent with our gross margin as a percent of sales of 30.8% for the thirty nine weeks ended September 28, 2019. We expect to report income from operations of between $66.9 million and $67.4 million, compared to $82.5 million for the fiscal year ended December 29, 2018, a decrease of $15.4 million or 18.6%, calculated using the midpoint of the range. Income from operations for the fiscal year ended December 28, 2019 reflects an estimated $31.9 million of stock-based compensation expense, which primarily consisted of non-cash stock compensation expense that is now recognized as a result of our initial public offering in June 2019. We estimate that net income will be between $11.9 million and $12.3 million, compared to $15.9 million for the fiscal year ended December 29, 2018, a decrease of $3.8 million or 23.7%, calculated using the midpoint of the range. We estimate that adjusted EBITDA will be between $168.8 million and $169.3 million, compared to $153.6 million for the fiscal year ended December 29, 2018, an increase of $15.5 million or 10.1% calculated using the midpoint of the range. Our adjusted EBITDA estimate includes approximately $4.5 million of additional costs to comply with public company requirements including incremental insurance, accounting and legal expense as well as costs required to comply with the Sarbanes-Oxley Act that were not incurred in the prior year. Excluding public company costs, adjusted EBITDA grew an estimated $20.0 million or 13.0% calculated using the midpoint of the range.
Operational Results
Although the operational results for the thirteen weeks ended December 28, 2019 are not yet finalized, we estimate that the operational results will be as follows, as compared to the thirteen weeks ended December 29, 2018:
Thirteen Weeks Ended |
||||||||
December 29, |
December 28, |
|||||||
Number of new stores |
11 |
10 |
||||||
Number of stores open at end of period |
316 |
347 |
We opened ten new stores and closed no stores during the thirteen weeks ended December 28, 2019, compared to eleven new stores opened and two closures during the thirteen weeks ended December 29, 2018. As of December 28, 2019, we operated 347 stores compared to 316 stores as of December 29, 2018.
Adjusted EBITDA Reconciliation
Adjusted EBITDA is a non-GAAP measure used by management to measure our operating performance. The following table provides a reconciliation from our preliminary estimates of net income to preliminary estimates of EBITDA and preliminary estimates of adjusted EBITDA for the thirteen weeks and fiscal year ended December 28, 2019 (at the low end and high end of the estimated ranges set forth above) and the thirteen weeks and fiscal year ended December 29, 2018. In addition, please see below under “EBITDA and Adjusted EBITDA” for additional information as to how we define EBITDA and adjusted EBITDA, the reasons why we include these measures and certain limitations to their use.
2
Thirteen Weeks Ended |
Fiscal Year Ended |
|||||||||||||||||||||||
December 29, |
December 29, |
December 29, |
December 29, |
|||||||||||||||||||||
Actual |
Low |
High |
Actual |
Low |
High |
|||||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||||||
Net income |
$ | (4,612 |
) | $ | 6,336 |
$ | 6,696 |
$ | 15,868 |
$ | 11,922 |
$ | 12,282 |
|||||||||||
Interest expense, net |
14,950 |
6,750 |
6,750 |
55,362 |
45,983 |
45,983 |
||||||||||||||||||
Income tax expense(a) |
(1,739 |
) | 2,464 |
2,604 |
5,984 |
3,350 |
3,490 |
|||||||||||||||||
Depreciation and amortization expenses |
11,956 |
13,750 |
13,750 |
47,057 |
53,537 |
53,537 |
||||||||||||||||||
EBITDA |
20,555 |
29,300 |
29,800 |
124,271 |
114,792 |
115,292 |
||||||||||||||||||
Stock-based compensation expenses(b) |
10,025 |
6,000 |
6,000 |
10,409 |
31,853 |
31,853 |
||||||||||||||||||
Debt extinguishment and modification costs(c) |
5,253 |
— |
— |
5,253 |
5,634 |
5,634 |
||||||||||||||||||
Non-cash rent(d) |
2,179 |
2,200 |
2,200 |
7,903 |
7,508 |
7,508 |
||||||||||||||||||
Asset impairment and gain or loss on disposition(e) |
1,282 |
1,000 |
1,000 |
1,306 |
1,501 |
1,501 |
||||||||||||||||||
New store pre-opening expenses(f) |
517 |
500 |
500 |
1,555 |
1,536 |
1,536 |
||||||||||||||||||
Provision for accounts receivable reserves(g) |
(1,493 |
) | 250 |
250 |
749 |
2,623 |
2,623 |
|||||||||||||||||
Other(h) |
1,000 |
1,250 |
1,250 |
2,132 |
3,361 |
3,361 |
||||||||||||||||||
Adjusted EBITDA |
$ | 39,318 |
$ | 40,500 |
$ | 41,000 |
$ | 153,578 |
$ | 168,806 |
$ | 169,306 |
||||||||||||
(a) | Estimated income tax expense for the thirteen weeks and fiscal year ended December 28, 2019 reflects our previously communicated expectation of approximately 28%. Due to various tax expense savings associated with treatment of option windfalls, we expect the reported tax expense could be approximately $1.6 million lower than the range provided. |
(b) | Consists primarily of estimated non-cash stock compensation expense for the thirteen weeks ended December 28, 2019, with the remainder representing dividend cash payments made in respect of vested options as a result of dividends declared in connection with our 2016 recapitalization and our 2018 recapitalization. As of December 28, 2019, we expected to pay an additional $0.5 million in the aggregate on options as they vest in respect of such dividends, $0.3 million of which is expected to be paid in fiscal year 2020. |
(c) | Represents debt modification costs related to the write-off of debt issuance costs and non-capitalizable expenses related to the refinancing of our first lien credit facility. |
(d) | Consists of the non-cash portion of rent expense, which reflects the extent to which our straight-line rent expense recognized under GAAP exceeds or is less than our 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 independent operator (“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. |
(h) | Other non-recurring, non-cash or discrete items as determined by management, including offering and transaction-related costs, personnel-related costs, strategic project costs, legal expenses and miscellaneous costs. |
EBITDA and Adjusted EBITDA
EBITDA and adjusted EBITDA are key metrics used by management and our board of directors to assess our financial performance. EBITDA and adjusted EBITDA are also frequently used by analysts, investors and other interested parties to evaluate companies in our industry. We use EBITDA and adjusted EBITDA to supplement GAAP measures of performance to evaluate the effectiveness of our business strategies, to make budgeting decisions and to compare our performance against that of other peer companies using similar measures. In addition, we use EBITDA to supplement United States Generally Accepted Accounting Principles (“GAAP”) measures of performance to evaluate our performance in connection with compensation decisions. Management believes it is useful to investors and analysts to evaluate these non-GAAP measures on the same basis as management uses to evaluate our operating results. We believe that excluding items from operating income and net income that may not be indicative of, or are unrelated to, our core operating results, and that may vary in frequency or magnitude, enhances the comparability of our results and provides a better baseline for analyzing trends in our business.
We define EBITDA as net income before net interest expense, income taxes and depreciation and amortization expenses. Adjusted EBITDA represents EBITDA adjusted to exclude stock-based compensation expense, purchase accounting inventory adjustments, debt extinguishment and modification costs, non-cash rent, asset impairment and gain or loss on disposition, new store pre-opening expenses, dead rent for acquired leases, provision for accounts receivable reserves and other expenses. EBITDA and adjusted EBITDA are non-GAAP measures and may not be comparable to similar measures reported by other companies. EBITDA and adjusted EBITDA 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. We address the limitations of the non-GAAP measures through the use of various GAAP measures. In the future we may incur expenses or charges such as those added back to calculate adjusted EBITDA.
Our presentation of adjusted EBITDA should not be construed as an inference that our future results will be unaffected by such item.
3
Inclusion of Preliminary Financial and Operational Information
The preliminary financial and operational information included in this Current Report on Form 8-K reflect management’s estimates based solely upon information available to us as of the date of this Current Report on Form 8-K and are the responsibility of management. The preliminary consolidated financial results presented above are not a comprehensive statement of our financial results for the thirteen weeks and fiscal year ended December 28, 2019 and have not been audited, reviewed, or compiled by our independent registered public accounting firm, Deloitte & Touche LLP (“Deloitte”). Accordingly, Deloitte does not express an opinion and assumes no responsibility for and disclaims any association with such preliminary consolidated financial results. The preliminary consolidated financial results presented above are subject to the completion of our financial closing procedures, which have not yet been completed. Our actual results for the thirteen weeks and fiscal year ended December 28, 2019 will not be available until after the date of this Current Report on Form 8-K and may differ materially from these estimates. Accordingly, you should not place undue reliance upon these preliminary financial results. For example, during the course of the preparation of the respective financial statements and related notes, additional items that would require material adjustments to be made to the preliminary estimated consolidated financial results presented above may be identified. There can be no assurance that these estimates will be realized, and estimates are subject to risks and uncertainties, many of which are not within our control.
Item 8.01 | Other Events. |
(a) On January 27, 2020, the Company issued a press release announcing a secondary offering of shares of its common stock, par value $0.001 per share, held by certain selling stockholders of the Company. A copy of this press release is attached as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
(b) On January 27, 2020, the Company issued a press release regarding preliminary expectations of results for the thirteen weeks and fiscal year ended December 28, 2019, based on currently available information. A copy of this press release is attached as Exhibit 99.2 to this Current Report on Form 8-K and is incorporated herein by reference.
Forward-Looking Statements
This Current Report on Form 8-K 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. Forward-looking statements include our expectations regarding our financial and operational information as of and for the thirteen weeks and fiscal year ended December 28, 2019 after the completion of our closing procedures. 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 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), pandemic outbreaks, terrorist acts, global political events and other serious catastrophic
4
events; economic downturns or natural or man-made disasters in geographies where our stores are located; 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 SEC on October 4, 2019. 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 SEC on October 4, 2019, and in its Quarterly Report on Form 10-Q for the quarterly period ended September 28, 2019, as such risk factors may be updated from time to time in the Company’s periodic filings with the SEC. The Company’s prospectus and periodic filings are accessible on the SEC’s website at www.sec.gov. You should not rely upon forward-looking statements as predictions of future events. Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee that the future results, levels of activity, performance and events and circumstances reflected in the forward-looking statements will be achieved or occur. Except as required by applicable law, the Company undertakes no obligation to update publicly any forward-looking statements for any reason after the date of this Current Report on Form 8-K to conform these statements to actual results or to changes in our expectations.
Item 9.01 | Financial Statements and Exhibits. |
(d) Exhibits.
Exhibit |
Description | |||
99.1 |
||||
99.2 |
||||
104 |
The cover page from this Current Report on Form 8-K, formatted in Inline XBRL (included as Exhibit 104) |
5
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed by the undersigned hereunto duly authorized.
Grocery Outlet Holding Corp. | ||
By: |
/s/ Pamela B. Burke | |
Name: |
Pamela B. Burke | |
Title: |
Chief Administrative Officer, General Counsel and Secretary |
Date: January 27, 2020
Exhibit 99.1
5650 Hollis Street | Emeryville, CA | 94608 Office: 510.845.1999 |
Grocery Outlet Holding Corp. Announces Secondary Offering of Shares of Common Stock
Emeryville, CA January 27, 2020 Grocery Outlet Holding Corp. (NASDAQ: GO) (the Company) today announced that certain selling stockholders of the Company, including the selling stockholder affiliated with Hellman & Friedman LLC (the H&F Investor), have commenced an underwritten public offering of 14,000,000 shares of the Companys common stock pursuant to a registration statement filed with the Securities and Exchange Commission. Additionally, the H&F Investor intends to grant the underwriters a 30-day option to purchase up to 2,100,000 additional shares of the Companys common stock.
The Company is not selling any shares of common stock in the offering, will not receive any of the proceeds from the sale and will bear the costs associated with the sale of such shares, other than underwriting discounts and commissions.
The offering is being made through an underwriting group led by BofA Securities.
A registration statement on Form S-1, including a prospectus, which is preliminary and subject to completion, relating to these securities has been filed with the Securities and Exchange Commission but has not yet become effective. These securities may not be sold, nor may offers to buy be accepted, prior to the time the registration statement becomes effective. This press release shall not constitute an offer to sell or a solicitation of an offer to buy these securities, nor shall there be any sale of these securities in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state or jurisdiction.
The offering of these securities may be made only by means of a prospectus. Copies of the preliminary prospectus may be obtained by contacting: BofA Securities, Attention: Prospectus Department, NC1-004-03-43, 200 North College Street, 3rd floor, Charlotte, NC 28255-0001 or by email at dg.prospectus_requests@bofa.com.
About Grocery Outlet
Based in Emeryville, California, Grocery Outlet is a high-growth, extreme value retailer of quality, name-brand consumables and fresh products sold through a network of independently operated stores. Grocery Outlet has more than 300 stores in California, Washington, Oregon, Pennsylvania, Idaho and Nevada. Grocery Outlet stores carry an ever-changing assortment of WOW! deals, complemented by everyday staple products.
MEDIA CONTACT:
Layla Kasha
510-379-2176
lkasha@cfgo.com
INVESTOR RELATIONS CONTACT:
Jean Fontana
646-277-1214
Jean.Fontana@icrinc.com
Exhibit 99.2
Grocery Outlet Holding Corp. Announces Preliminary Fourth Quarter and Full Year 2019 Results
Fourth Quarter 2019 net sales increased 12.0% to $655.5 million
Comparable store sales increased 5.1%
Fiscal Year 2019 net sales increased 11.9% to $2.56 billion
Comparable store sales increased 5.2%
Emeryville, CA January 27, 2020 Grocery Outlet Holding Corp. (Grocery Outlet or the Company) has released fourth quarter and full year 2019 recent financial developments.
Preliminary Financial Results
Although the financial results for the thirteen weeks and fiscal year ended December 28, 2019 are not yet finalized, we estimate that the financial results will fall within the following ranges, as compared to the thirteen weeks and fiscal year ended December 29, 2018:
Thirteen Weeks Ended | Fiscal Year Ended | |||||||||||||||||||||||
December 29, 2018 |
December 28, 2019 |
December 29, 2018 |
December 28, 2019 |
|||||||||||||||||||||
Actual | Low | High | Actual | Low | High | |||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||
Net sales |
$ | 585,201 | $ | 655,517 | $ | 655,517 | $ | 2,287,660 | $ | 2,559,617 | $ | 2,559,617 | ||||||||||||
Income from operations |
$ | 13,851 | $ | 15,550 | $ | 16,050 | $ | 82,467 | $ | 66,888 | $ | 67,388 | ||||||||||||
Net income(loss) |
$ | (4,612 | ) | $ | 6,336 | $ | 6,696 | $ | 15,868 | $ | 11,922 | $ | 12,282 | |||||||||||
Adjusted EBITDA |
$ | 39,318 | $ | 40,500 | $ | 41,000 | $ | 153,578 | $ | 168,806 | $ | 169,306 | ||||||||||||
Comparable store sales growth |
4.1 | % | 5.1 | % | 5.1 | % | 3.9 | % | 5.2 | % | 5.2 | % |
For the thirteen weeks ended December 28, 2019, the Company expects:
| Net sales growth of 12.0% to $655.5 million compared to $585.2 million for the thirteen weeks ended December 29, 2018. The increase is primarily attributable to 31 net new stores opened over the last 12 months as well as an increase in comparable store sales. |
| Comparable store sales growth of 5.1% compared to the same period of 2018 driven by increases in both the number of customer transactions and average transaction size. |
| Gross margin as a percent of sales to have increased at a rate consistent with the year-over-year increase in gross margin as a percent of sales realized in the 13 weeks ended September 28, 2019. |
| Income from operations of between $15.6 million and $16.1 million, compared to $13.9 million for the thirteen weeks ended December 29, 2018, an increase of $1.9 million or 14.1%, calculated using the midpoint of the range. |
| Net income to be between $6.3 million and $6.7 million, compared to a loss of $4.6 million for the thirteen weeks ended December 29, 2018, an increase of $11.1 million, calculated using the midpoint of the range. |
| Adjusted EBITDA to be between $40.5 million and $41.0 million compared to $39.3 million for the thirteen weeks ended December 29, 2018, an increase of $1.4 million or 3.6% calculated using the midpoint of the range. Adjusted EBITDA includes approximately $2.0 million of additional costs to comply with public company requirements including incremental insurance, accounting, and legal expense as well as costs required to comply with the Sarbanes-Oxley Act that were not incurred in the prior year. |
| Excluding public company costs, adjusted EBITDA grew an estimated $3.4 million or 8.7%, calculated using the midpoint of the range. |
For the fiscal year ended December 28, 2019, the Company expects:
| Net sales growth of 11.9% to $2.56 billion compared to $2.29 billion for the fiscal year ended December 29, 2018. The increase is primarily attributable to 31 net new stores opened over the last 12 months as well as an increase in comparable store sales. |
| Comparable store sales growth of 5.2% compared to the same period of 2018 driven by increases in both the number of customer transactions and average transaction size. |
| Gross margin as a percent of sales to be substantially consistent with our gross margin as a percent of sales of 30.8% for the thirty-nine weeks ended September 28, 2019. |
| Income from operations of between $66.9 million and $67.4 million, compared to $82.5 million for the fiscal year ended December 29, 2018, a decrease of $15.4 million or 18.6%, calculated using the midpoint of the range. Income from operations for the fiscal year ended December 28, 2019 reflects an estimated $31.9 million of stock-based compensation expense, which primarily consisted of non-cash stock compensation expense that is now recognized as a result of our initial public offering in June 2019. |
| Net income to be between $11.9 million and $12.3 million, compared to $15.9 million for the fiscal year ended December 29, 2018, a decrease of $3.8 million or 23.7%, calculated using the midpoint of the range. |
| Adjusted EBITDA to be between $168.8 million and $169.3 million compared to $153.6 million for the fiscal year ended December 29, 2018, an increase of $15.5 million or 10.1% calculated using the midpoint of the range. Adjusted EBITDA includes approximately $4.5 million of additional costs to comply with public company requirements including incremental insurance, accounting, and legal expense as well as costs required to comply with the Sarbanes-Oxley Act that were not incurred in the prior year. |
| Excluding public company costs, adjusted EBITDA grew an estimated $20.0 million or 13.0%, calculated using the midpoint of the range. |
Operational Results
Although the operational results for the thirteen weeks ended December 28, 2019 are not yet finalized, we estimate that the operational results will be as follows, as compared to the thirteen weeks ended December 29, 2018:
As of | ||||||||
December 29, 2018 |
December 28, 2019 |
|||||||
Number of new stores |
11 | 10 | ||||||
Number of stores open at end of period |
316 | 347 |
Preliminary Financial and Operational Information
The following information reflects our preliminary expectations of results for the thirteen weeks and fiscal year ended December 28, 2019, based on currently available information. We have provided ranges, rather than specific amounts, for the financial results below, primarily because our financial closing procedures for the thirteen weeks and fiscal year ended December 28, 2019 have just commenced and, as a result, we expect that our final results upon completion of our closing procedures may vary from the preliminary estimates included herein. For instance, we have not begun review of most account reconciliations or expense accruals, or prepared notes to our financial statements, and our year-end financial audit has just commenced. These reconciliations and reviews include financial statement accounts such as cash, inventory, lease-related assets and liabilities and deferred income tax, as well as expense accruals including our cost of sales accruals, insurance claim reserves, stock-based compensation, public company costs and other operating expenses, which we are currently estimating. Our consolidated financial statements for the fiscal year ended December 28, 2019 will be included in our annual report filed with the United States Securities and Exchange Commission (the SEC) following the date of this news release.
Adjusted EBITDA Reconciliation
Adjusted EBITDA is a non-GAAP measure used by management to measure our operating performance. The following table provides a reconciliation from our preliminary estimates of net income to preliminary estimates of EBITDA and preliminary estimates of adjusted EBITDA for the thirteen weeks and fiscal year ended December 28, 2019 (at the low end and high end of the estimated ranges set forth above) and the thirteen weeks and fiscal year ended December 29, 2018. In addition, please see below under EBITDA and Adjusted EBITDA for additional information as to how we define EBITDA and adjusted EBITDA, the reasons why we include these measures and certain limitations to their use.
Thirteen Weeks Ended | Fiscal Year Ended | |||||||||||||||||||||||
December 29, 2018 |
December 29, 2019 |
December 29, 2018 |
December 29, 2019 |
|||||||||||||||||||||
Actual | Low | High | Actual | Low | High | |||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||
Net income |
$ | (4,612 | ) | $ | 6,336 | $ | 6,696 | $ | 15,868 | $ | 11,922 | $ | 12,282 | |||||||||||
Interest expense, net |
14,950 | 6,750 | 6,750 | 55,362 | 45,983 | 45,983 | ||||||||||||||||||
Income tax expense(a) |
(1,739 | ) | 2,464 | 2,604 | 5,984 | 3,350 | 3,490 | |||||||||||||||||
Depreciation and amortization expenses |
11,956 | 13,750 | 13,750 | 47,057 | 53,537 | 53,537 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBITDA |
20,555 | 29,300 | 29,800 | 124,271 | 114,792 | 115,292 | ||||||||||||||||||
Stock-based compensation expenses(b) |
10,025 | 6,000 | 6,000 | 10,409 | 31,853 | 31,853 | ||||||||||||||||||
Debt extinguishment and modification costs(c) |
5,253 | | | 5,253 | 5,634 | 5,634 | ||||||||||||||||||
Non-cash rent(d) |
2,179 | 2,200 | 2,200 | 7,903 | 7,508 | 7,508 | ||||||||||||||||||
Asset impairment and gain or loss on disposition(e) |
1,282 | 1,000 | 1,000 | 1,306 | 1,501 | 1,501 | ||||||||||||||||||
New store pre-opening expenses(f) |
517 | 500 | 500 | 1,555 | 1,536 | 1,536 | ||||||||||||||||||
Provision for accounts receivable reserves(g) |
(1,493 | ) | 250 | 250 | 749 | 2,623 | 2,623 | |||||||||||||||||
Other(h) |
1,000 | 1,250 | 1,250 | 2,132 | 3,361 | 3,361 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Adjusted EBITDA |
$ | 39,318 | $ | 40,500 | $ | 41,000 | $ | 153,578 | $ | 168,806 | $ | 169,306 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(a) | Estimated income tax expense for the thirteen weeks and fiscal year ended December 28, 2019 reflects our previously communicated expectation of approximately 28%. Due to various tax expense savings associated with treatment of option windfalls, we expect the reported tax expense could be approximately $1.6 million lower than the range provided. |
(b) | Consists primarily of estimated non-cash stock compensation expense for the thirteen weeks ended December 28, 2019, with the remainder representing dividend cash payments made in respect of vested options as a result of dividends declared in connection with our 2016 recapitalization and our 2018 recapitalization. As of December 28, 2019, we expected to pay an additional $0.5 million in the aggregate on options as they vest in respect of such dividends, $0.3 million of which is expected to be paid in fiscal year 2020. |
(c) | Represents debt modification costs related to the write-off of debt issuance costs and non-capitalizable expenses related to the refinancing of our first lien credit facility. |
(d) | Consists of the non-cash portion of rent expense, which reflects the extent to which our straight-line rent expense recognized under GAAP exceeds or is less than our 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 independent operators (IOs). |
(f) | Includes marketing, occupancy and other expenses incurred in connection with store grand openings, including costs that will be the IOs responsibility after store opening. |
(g) | Represents non-cash changes in reserves related to our IO notes and accounts receivable. |
(h) | Other non-recurring, non-cash or discrete items as determined by management, including offering and transaction-related costs, personnel-related costs, strategic project costs, legal expenses and miscellaneous costs. |
EBITDA and Adjusted EBITDA
EBITDA and adjusted EBITDA are key metrics used by management and our board of directors to assess our financial performance. EBITDA and adjusted EBITDA are also frequently used by analysts, investors and other interested parties to evaluate companies in our industry. We use EBITDA and adjusted EBITDA to supplement GAAP measures of performance to evaluate the effectiveness of our business strategies, to make budgeting decisions and to compare our performance against that of other peer companies using similar measures. In addition, we use EBITDA to supplement United States Generally Accepted Accounting Principles (GAAP) measures of performance to evaluate our performance in connection with compensation decisions. Management believes it is useful to investors and analysts to evaluate these non-GAAP measures on the same basis as management uses to evaluate our operating results. We believe that excluding items from operating income and net income that may not be indicative of, or are unrelated to, our core operating results, and that may vary in frequency or magnitude, enhances the comparability of our results and provides a better baseline for analyzing trends in our business.
We define EBITDA as net income before net interest expense, income taxes and depreciation and amortization expenses. Adjusted EBITDA represents EBITDA adjusted to exclude stock-based compensation expense, purchase accounting inventory adjustments, debt extinguishment and modification costs, non-cash rent, asset impairment and gain or loss on disposition, new store pre-opening expenses, dead rent for acquired leases, provision for accounts receivable reserves and other expenses. EBITDA and adjusted EBITDA are non-GAAP measures and may not be comparable to similar measures reported by other companies. EBITDA and adjusted EBITDA 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. We address the limitations of the non-GAAP measures through the use of various GAAP measures. In the future we may incur expenses or charges such as those added back to calculate adjusted EBITDA. Our presentation of adjusted EBITDA should not be construed as an inference that our future results will be unaffected by such item.
Inclusion of Preliminary Financial and Operational Information
The preliminary financial and operational information included in this news release reflect managements estimates based solely upon information available to us as of the date of this news release and are the responsibility of management. The preliminary consolidated financial results presented above are not a comprehensive statement of our financial results for the thirteen weeks and fiscal year ended December 28, 2019 and have not been audited, reviewed, or compiled by our independent registered public accounting firm, Deloitte & Touche LLP (Deloitte). Accordingly, Deloitte does not express an opinion and assumes no responsibility for and disclaims any association with such preliminary consolidated financial results. The preliminary consolidated financial results presented above are subject to the completion of our financial closing procedures, which have not yet been completed. Our actual results for the thirteen weeks and fiscal year ended December 28, 2019 will not be available until after the date of this news release and may differ materially from these estimates. Accordingly, you should not place undue reliance upon these preliminary financial results. For example, during the course of the preparation of the respective financial statements and related notes, additional items that would require material adjustments to be made to the preliminary estimated consolidated financial results presented above may be identified. There can be no assurance that these estimates will be realized, and estimates are subject to risks and uncertainties, many of which are not within our control.
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 managements current views and estimates regarding the prospects of the industry and the Companys 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. Forward-looking statements include our expectations regarding our financial and operational information as of and for the thirteen weeks and fiscal year ended December 28, 2019 after the completion of our closing procedures. 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 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), pandemic outbreaks, terrorist acts, global political events and other serious catastrophic events; economic downturns or natural or man-made disasters in geographies where our stores are located; managements 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 Companys prospectus filed with the SEC on October 4, 2019. 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 SEC on October 4, 2019, and in its Quarterly Report on Form 10-Q for the
quarterly period ended September 28, 2019, as such risk factors may be updated from time to time in the Companys periodic filings with the SEC. The Companys prospectus and periodic filings are accessible on the SECs website at www.sec.gov. You should not rely upon forward-looking statements as predictions of future events. Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee that the future results, levels of activity, performance and events and circumstances reflected in the forward-looking statements will be achieved or occur. Except as required by applicable law, the Company undertakes no obligation to update publicly any forward-looking statements for any reason after the date of this news release to conform these statements to actual results or to changes in our expectations.
About Grocery Outlet:
Based in Emeryville, California, Grocery Outlet is a high-growth, extreme value retailer of quality, name-brand consumables and fresh products sold through a network of independently operated stores. Grocery Outlet has more than 300 stores in California, Washington, Oregon, Pennsylvania, Idaho and Nevada.
INVESTOR RELATIONS CONTACT:
Jean Fontana
646-277-1214
Jean.Fontana@icrinc.com
MEDIA CONTACT:
Layla Kasha
510-379-2176
lkasha@cfgo.com