It
em
2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (MD&A) should be read in conjunction with our unaudited consolidated financial statements and notes thereto included elsewhere in this Form 10-Q and with the audited consolidated financial statements and notes thereto in our Form 10-K.
This MD&A contains forward-looking statements. Refer to “
Forward-Looking Statements
”
at the beginning of this Form 10-Q for an explanation of these types of statements. All references to a “fiscal year” refer to a year beginning on October 1 of the previous year and ending on September 30 of such year (for example
, “fiscal year 2017” refers to the fiscal year from October 1, 2016 to September 30, 2017).
Summarized numbers included in this section, and corresponding percentage or basis point changes may not sum due to the effects of rounding
.
Company Overview
We operate natural and organic grocery and dietary supplement stores that are focused on providing high quality products at affordable prices, exceptional customer service, nutrition education and community outreach. We offer a variety of natural and organic groceries and dietary supplements that meet our strict quality standards. We believe we have been at the forefront of the natural and organic foods movement since our founding. We are headquartered in Lakewood, Colorado. As of December 31, 2016, we operated 131 stores in 19 states, including Colorado, Arkansas, Arizona, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, Nevada, New Mexico, North Dakota, Oklahoma, Oregon, Texas, Utah, Washington and Wyoming. We also operate a bulk food repackaging facility and distribution center in Golden, Colorado. The size of our stores varies from 5,000 to 16,000 selling square feet. During the twelve months ended December 31, 2016
, our new stores averaged approximately 11,000 selling square feet.
The growth in the organic and natural foods industry and growing consumer interest in health and nutrition have enabled us to continue to open new stores and enter new markets. During the five fiscal years ended September 30, 2016, we increased our store count at a compound annual growth rate of 20.8%. In fiscal year 2016, we opened 23 new stores, and we currently plan to open 15 to 20 new stores in fiscal year 2017, five of which opened during the three months ended December 31, 2016. Since December 31, 2016, we have opened one new store in Texas. As of the date of this report, we have signed leases for 16 new stores that we plan to open in fiscal years 2017 and beyond. During the remainder of fiscal year 2017, we plan to relocate three stores.
Performance Highlights
Key highlights of our performance for the three months ended December 31, 2016 are discussed briefly below and in further detail throughout this MD&A. Key financial metrics, including, but not limited to, comparable store sales, daily average comparable store sales, mature store sales and daily average mature store sales are defined under the caption “Key Financial Metrics in Our Business,” presented later in this MD&A.
|
●
|
Net sales.
Net sales were $183.6 million for the three months ended December 31, 2016, an increase of $15.8 million, or 9.4%, compared to net sales of $167.8 million for the three months ended December 31, 2015.
|
|
●
|
Comparable store sale
s and daily average comparable store sales
.
Comparable store sales and daily average comparable store sales for the three months ended December 31, 2016 each decreased 0.6% compared to the three months ended December 31, 2015.
|
|
●
|
Mature store sale
s and daily average mature store sales.
Mature store sales and daily average mature store sales for the three months ended December 31, 2016 each decreased 2.3% compared to the three months ended December 31, 2015.
|
|
●
|
Net income.
Net income was $2.1 million for the three months ended December 31, 2016, a decrease of $1.7 million, or 45.0% compared to net income of $3.7 million for the three months ended December 31, 2015.
|
|
●
|
EBITDA.
Earnings before interest, taxes, depreciation and amortization (EBITDA) was $11.3 million for the three months ended December 31, 2016, a decrease of $1.5 million, or 11.4%, from $12.7 million for the three months ended December 31, 2015. EBITDA is not a measure of financial performance under GAAP. Refer to the “Non-GAAP Financial Measures” section in this MD&A for a definition of EBITDA and a reconciliation of net income to EBITDA.
|
|
●
|
Liquidity.
As of December 31, 2016, cash and cash equivalents was $7.1 million, and there was $16.9 million available for borrowing under our Credit Facility, net of undrawn, issued and outstanding letters of credit of $1.0 million.
|
|
●
|
New store growth.
We opened five new stores during the three months ended December 31, 2016. We operated a total of 131 stores as of December 31, 2016. We plan to open a total of 15 to 20 new stores in fiscal year 2017, which would result in an annual new store growth rate of 11.9% to 15.9% for fiscal year 2017.
|
|
●
|
Store Relocations and Remodels.
We plan to relocate three stores during fiscal year 2017.
|
Industry Trends and Economics
We have identified the following recent trends and factors that have impacted and may continue to impact our results of operations and financial condition:
|
●
|
Impact of broader economic trends
.
The grocery industry and our sales are affected by general economic conditions, including, but not limited to, consumer spending, economic conditions, the level of disposable consumer income, consumer debt, interest rates, the price of commodities, the political environment and consumer confidence. In this regard, we believe our financial results for the three months ended December 31, 2016 continue to reflect economic pressures in several of the markets we serve due to lower oil and natural gas prices.
|
|
●
|
Opportunities in the growing natural and organic grocery and dietary supplements industry.
Our industry, which includes organic and natural foods and dietary supplements, continues to experience growth driven primarily by increased public interest in health and nutrition. Capitalizing on this opportunity, we continue to open new stores and enter new markets. As we open new stores, our results of operations have been and may continue to be materially adversely affected based on the timing and number of new stores we open, their initial sales and new lease costs. The length of time it takes for a new store to become profitable can vary depending on a number of factors, including location, competition, a new market versus an existing market, the strength of store management and general economic conditions. Once a new store is open, it typically grows at a faster rate than mature stores for several years. Mature stores are stores that have been open for any part of five fiscal years or longer.
|
As we expand across the United States and enter markets where consumers may not be as familiar with our brand, we seek to secure prime real estate locations for our stores to establish greater visibility with consumers in those markets. This strategy has resulted in higher lease costs, and we anticipate these increased costs will continue for the foreseeable future. Our financial results for the three months ended December 31, 2016 reflect the effects of these factors, and we anticipate future periods will be similarly impacted.
Our performance is also impacted by trends regarding natural and organic products, dietary supplements and at-home meal preparation. Consumer preferences towards dietary supplements or natural and organic food products might shift as a result of, among other things, economic conditions, food safety perceptions, changing consumer choices and the cost of these products. Our store offerings consist of natural and organic products and dietary supplements. A change in consumer preferences away from our offerings, including those resulting from reductions or changes in our offerings, would have a material adverse effect on our business. Additionally, negative publicity regarding the safety of dietary supplements, product recalls or new or upgraded regulatory standards may adversely affect demand for the products we sell and could result in lower consumer traffic, sales and results of operations.
|
●
|
Increased Competition
.
The grocery and dietary supplement retail business is a large, fragmented and highly competitive industry, with few barriers to entry. Our competition varies by market and includes conventional supermarkets such as Kroger and Safeway, mass or discount retailers such as Wal-Mart and Target, natural and gourmet markets such as Whole Foods and The Fresh Market, specialty food retailers such as Sprouts and Trader Joe’s, warehouse clubs such as Sam’s Club and Costco, independent health food stores, dietary supplement retailers, drug stores, farmers’ markets, food co-ops, online retailers and multi-level marketers. These businesses compete with us on the basis of price, selection, quality, customer service, shopping experience or any combination of these or other factors. They also compete with us for products and locations. In addition, some of our competitors are expanding to offer a greater range of natural and organic foods. We believe our commitment to carrying only carefully vetted, affordably priced and high-quality natural and organic products and dietary supplements, as well as our focus on providing nutritional education, differentiate us in the industry and provide a competitive advantage. In addition, we face internally generated competition when we open new stores in markets we already serve.
|
Outlook
We believe there are several key factors that have contributed to our success and will enable us to increase our comparable store sales and continue to expand profitably. These factors include a loyal customer base, increasing basket size, growing consumer interest in nutrition and wellness, a differentiated shopping experience that focuses on customer service, nutrition education and a shopper friendly retail environment, and our focus on high quality, affordable natural and organic groceries and dietary supplements.
We plan for the foreseeable future to continue opening new stores and entering new markets. The rate of new store growth in the foreseeable future is expected to moderate somewhat compared to recent years, depending on economic and business conditions and other factors. During the past few years, we have expanded our infrastructure to enable us to support our continued unit growth. This has included implementing our enterprise resource planning system, hiring key personnel, developing efficient new store opening construction and operations processes and relocating and expanding our bulk food repackaging facility and distribution center. During fiscal year 2015, we redesigned our website (
www.naturalgrocers.com
) to enhance functionality, create a more engaging user experience and increase its reach and effectiveness. In addition, in fiscal year 2015 we introduced the
{N}
power
®
customer appreciation program at all of our stores, which we believe has enhanced customer loyalty and increased customer engagement levels. So far in fiscal year 2017, we have begun to implement an improved applicant tracking and onboarding system, which we expect will help us to better attract, identify and hire new employees.
We believe there are opportunities for us to continue to expand our store base while also expanding profitability and increasing comparable store sales. However, future sales growth, including comparable store sales, and our profitability could vary due to increasing competitive conditions in the natural and organic grocery and dietary supplement industry and regional and general economic conditions. In this regard, our comparable store sales during the three months ended December 31, 2016 declined compared to the prior year period as a result of the impact of increased competition in the natural and organic retail sector, internally generated competition due to our opening new stores in existing markets and economic pressures in several of the markets we serve due to depressed oil and natural gas prices.
As we continue to expand our store base, we believe there are opportunities for increased leverage in costs, such as administrative expenses, as well as increased economies of scale in sourcing products. However, due to our commitment to providing high-quality products at affordable prices and increased competition, such sourcing economies and efficiencies at our bulk food repacking facility and distribution center may not be reflected in our gross margin in the near term. In addition, our ability to leverage costs may be limited due to the fixed nature of our rent obligations and related occupancy expenses.
Our operating results may be affected by the above-described factors as well as a variety of other internal and external factors and trends described more fully in Item 1A - “Risk Factors” in our Form 10-K.
Key Financial Metrics in Our Business
In assessing our performance, we consider a variety of performance and financial measures. The key measures are as follows:
Net sales
Our net sales are comprised of gross sales net of discounts, in-house coupons and returns and allowances. In comparing net sales between periods we monitor the following:
|
●
|
Change in comparable store sales.
We begin to include sales from a store in comparable store sales on the first day of the thirteenth full month following the store’s opening. We monitor the percentage change in comparable store sales by comparing sales from all stores in our comparable store base for a reporting period against sales from the same stores for the same number of operating months in the comparable reporting period of the prior year. When a store that is included in comparable store sales is remodeled or relocated, we continue to consider sales from that store to be comparable store sales. Our comparable store sales data may not be presented on the same basis as our competitors. We use the term “new stores” to refer to stores that have been open for less than thirteen months.
|
|
●
|
Change in daily average comparable store sales
. Daily average comparable store sales are comparable store sales divided by the number of selling days in each period. We use this metric to remove the effect of differences in the number of selling days we are open during the comparable periods (for example, as a result of leap years or the Easter holiday shift between quarters).
|
|
●
|
Change in mature store sales.
We begin to include sales from a store in mature store sales after the store has been open for any part of five fiscal years (for example, our mature stores for fiscal year 2017 are stores that opened during or before fiscal year 2012). We monitor the percentage change in mature store sales by comparing sales from all stores in our mature store base for a reporting period against sales from the same stores for the same number of operating months in the comparable reporting period of the prior year. When a store that is included in mature store sales is remodeled or relocated, we continue to consider sales from that store to be mature store sales. Our mature store sales data may not be presented on the same basis as our competitors.
|
|
●
|
Change in daily average mature store sales.
Daily average mature store sales are mature store sales divided by the number of selling days in each period. We use this metric to remove the effect of differences in the number of selling days during the comparable periods (for example, as a result of leap years or the Easter holiday shift between quarters).
|
|
●
|
Transaction count.
Transaction count represents the number of transactions reported at our stores during the period and includes transactions that are voided, return transactions and exchange transactions.
|
|
●
|
Average transaction size.
Average transaction size, or basket size, is calculated by dividing net sales by transaction count for a given time period. We use this metric to track the trends in average dollars spent in our stores per customer transaction.
|
Cost of goods sold and occupancy costs
Our cost of goods sold and occupancy costs include the cost of inventory sold during the period (net of discounts and allowances), shipping and handling costs, distribution and supply chain costs (including the costs of our bulk food repackaging facility), buying costs, shrink expense and store occupancy costs. Store occupancy costs include rent, common area maintenance and real estate taxes. Depreciation expense included in cost of goods sold relates to depreciation of assets directly used at our bulk food repackaging facility. The components of our cost of goods sold and occupancy costs may not be identical to those of our competitors, and as a result, our cost of goods sold and occupancy costs data included in this Form 10-Q may not be identical to those of our competitors, and may not be comparable to similar data made available by our competitors. Occupancy costs as a percentage of sales typically decrease as new stores mature and increase sales. Rent payments for leases classified as capital and financing lease obligations are not recorded in cost of goods sold and occupancy costs. Rather, these rent payments are recognized as a reduction of the related obligations and as interest expense. Additionally, depreciation expense related to the capitalized asset is recorded in store expenses.
Gross profit and gross margin
Gross profit is equal to our net sales less our cost of goods sold and occupancy costs. Gross margin is gross profit as a percentage of net sales. Gross margin is impacted by changes in retail prices, product costs, occupancy costs and the mix of products sold, as well as the rate at which we open new stores.
Store expenses
Store expenses consist of store level expenses, such as salary and benefits, share-based compensation, supplies, utilities, depreciation, advertising, bank credit card charges and other related costs associated with operations and purchasing support. Depreciation expense included in store expenses relates to depreciation for assets directly used at the stores
, including depreciation on capitalized real estate leases, land improvements, leasehold improvements, fixtures and equipment and computer hardware and software.
Additionally, store expenses include any gain or loss recorded on the disposal of fixed assets, primarily related to store relocations. The majority of store expenses are comprised of salary-related expenses, which we closely manage and which trend closely with sales. Labor-related expenses as a percentage of sales tend to be higher at new stores compared to comparable stores, as new stores require a certain level of staffing in order to maintain adequate levels of customer service combined with lower sales. As new stores increase their sales, labor-related expenses as a percentage of sales typically decrease.
Administrative expenses
Administrative expenses consist of home office-related expenses, such as salary and benefits, share-based compensation, office supplies, hardware and software expenses, depreciation and amortization expense, occupancy costs (including rent, common area maintenance, real estate taxes and utilities), professional services expenses, expenses associated with our Board and other general and administrative expenses. Depreciation expense included in administrative expenses relates to depreciation for assets directly used at the home office including depreciation on land improvements, leasehold improvements, fixtures and equipment and computer hardware and software.
Pre-opening and relocation expenses
Pre-opening and relocation expenses may include rent expense, salaries, advertising, supplies and other miscellaneous costs incurred prior to the store opening. Rent expense is generally incurred from one to four months prior to a store’s opening date for store leases classified as operating
. For store leases classified as capital or financing leases, no pre-opening rent expense is recognized
. Other pre-opening and relocation expenses are generally incurred in the 60 days prior to the store opening. Certain advertising and promotional costs associated with opening a new store may be incurred both before and after the store opens. All pre
-opening and relocation costs are expensed as incurred.
Operating income
Operating income consists of gross profit less store expenses, administrative expenses and pre-opening and relocation expenses. Operating income can be impacted by a number of factors, including the timing of new store openings and store relocations, whether or not a store lease is classified as an operating, capital or financing lease, as well as fluctuations in store expenses and administrative expenses. The amount of time it takes for new stores to become profitable can vary depending on a number of factors, including location, competition, a new market versus an existing market and the strength of store management.
Interest expense
Interest expense consists of the interest associated with capital and financing lease obligations and interest we incur on outstanding indebtedness, including under our Credit Facility, all net of capitalized interest.
Results of Operations
The following table presents key components of our results of operations expressed as a percentage of net sales for the periods presented:
|
|
Three months
ended
December 31
,
|
|
|
|
201
6
|
|
|
2015
|
|
Statements of Income Data:*
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
100.0
|
%
|
|
|
100.0
|
|
Cost of goods sold and occupancy costs
|
|
|
71.6
|
|
|
|
71.2
|
|
Gross profit
|
|
|
28.4
|
|
|
|
28.8
|
|
Store expenses
|
|
|
22.8
|
|
|
|
21.4
|
|
Administrative expenses
|
|
|
2.7
|
|
|
|
2.8
|
|
Pre-opening and relocation expenses
|
|
|
0.7
|
|
|
|
0.6
|
|
Operating income
|
|
|
2.3
|
|
|
|
4.0
|
|
Interest expense
|
|
|
(0.5
|
)
|
|
|
(0.4
|
)
|
Income before income taxes
|
|
|
1.7
|
|
|
|
3.6
|
|
Provision for income taxes
|
|
|
(0.6
|
)
|
|
|
(1.4
|
)
|
Net income
|
|
|
1.1
|
%
|
|
|
2.2
|
|
________________________
|
*Figures may not sum due to rounding.
|
Number of stores at end of period
|
|
|
131
|
|
|
|
107
|
|
Number of stores opened during the period
|
|
|
5
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
Total store unit count increase period over period
|
|
|
22.4
|
%
|
|
|
17.6
|
|
Change in comparable store sales
|
|
|
(0.6
|
)
|
|
|
3.6
|
|
Change in daily average comparable store sales
|
|
|
(0.6
|
)
|
|
|
3.6
|
|
Change in mature store sales
|
|
|
(2.3
|
)
|
|
|
0.4
|
|
Change in daily average mature store sales
|
|
|
(2.3
|
)
|
|
|
0.4
|
|
Three
months ended
December 31, 2016
compared to the
three
months ended
December 31, 2015
The following table summarizes our results of operations and other operating data for the periods presented, dollars in thousands:
|
|
Three months
ended
December 31
,
|
|
|
Change In
|
|
|
|
2016
|
|
|
2015
|
|
|
Dollars
|
|
|
Percent
|
|
Statements of Income Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
183,577
|
|
|
|
167,786
|
|
|
|
15,791
|
|
|
|
9.4
|
%
|
Cost of goods sold and occupancy costs
|
|
|
131,424
|
|
|
|
119,491
|
|
|
|
11,933
|
|
|
|
10.0
|
|
Gross profit
|
|
|
52,153
|
|
|
|
48,295
|
|
|
|
3,858
|
|
|
|
8.0
|
|
Store expenses
|
|
|
41,843
|
|
|
|
35,899
|
|
|
|
5,944
|
|
|
|
16.6
|
|
Administrative expenses
|
|
|
4,883
|
|
|
|
4,754
|
|
|
|
129
|
|
|
|
2.7
|
|
Pre-opening and relocation expenses
|
|
|
1,261
|
|
|
|
948
|
|
|
|
313
|
|
|
|
33.0
|
|
Operating income
|
|
|
4,166
|
|
|
|
6,694
|
|
|
|
(2,528
|
)
|
|
|
(37.8
|
)
|
Interest expense
|
|
|
(983
|
)
|
|
|
(653
|
)
|
|
|
(330
|
)
|
|
|
50.5
|
|
Income before income taxes
|
|
|
3,183
|
|
|
|
6,041
|
|
|
|
(2,858
|
)
|
|
|
(47.3
|
)
|
Provision for income taxes
|
|
|
(1,122
|
)
|
|
|
(2,293
|
)
|
|
|
1,171
|
|
|
|
(51.1
|
)
|
Net income
|
|
$
|
2,061
|
|
|
|
3,748
|
|
|
|
(1,687
|
)
|
|
|
(45.0
|
)
|
Net sales
Net sales increased $15.8 million, or 9.4%, to $183.6 million for the three months ended December 31, 2016 compared to $167.8 million for the three months ended December 31, 2015, primarily due to a $16.9 million increase in sales from new stores, offset by a $1.1 million decrease in comparable store sales. Daily average comparable store sales decreased 0.6% for the three months ended December 31, 2016 compared to the three months ended December 31, 2015.
The daily average comparable store sales decrease resulted from a 0.8% decrease in daily average transaction count, offset by a 0.2% increase in average transaction size. Comparable store average transaction size was $36.17 for the three months ended December 31, 2016. Daily average mature store sales decreased 2.3% for the three months ended December 31, 2016 compared to the three months ended December 31, 2015. The decline in comparable store sales during the three months ended December 31, 2016 was due to the impact of increased competition in the natural and organic sector, internally generated competition due to opening new stores in our existing markets and economic pressures in several of the markets we serve due to lower oil and natural gas prices.
Gross profit
Gross profit increased $3.9 million, or 8.0%, to $52.2 million for the three months ended December 31, 2016 compared to $48.3 million for the three months ended December 31, 2015, primarily driven by an increase in the number of comparable stores. Gross margin decreased to 28.4% for the three months ended December 31, 2016 from 28.8% for the three months ended December 31, 2015. Gross margin during the three months ended December 31, 2016 was negatively impacted by an increase in occupancy costs as a percentage of sales, primarily due to the higher average lease expenses experienced at newer format stores opened since fiscal year 2012 and at relocated stores. The increase in occupancy cost as a percentage of sales also reflects the decrease in average mature store sales combined with the fixed nature of our rent obligations and related occupancy expenses. Additionally, gross margin was positively impacted by product margin improvements across most categories and an increase in the percentage of sales coming from dietary supplements, partially offset by increased shrink expense, all as a percentage of sales.
We had 16 and 13 store leases that were classified as capital and financing lease obligations for the three months ended December 31, 2016 and 2015, respectively. If these leases had qualified as operating leases, the straight-line rent expense would have been included in occupancy costs, and our costs of goods sold and occupancy costs as a percentage of sales during the three months ended December 31, 2016 and 2015 would have been approximately 55 basis points higher than as reported for both periods.
Store expenses
Store expenses increased $5.9
million, or 16.6%, to $41.8 million for the three months ended December 31, 2016 compared to $35.9 million for the three months ended December 31, 2015. Store expenses as a percentage of sales were 22.8% and 21.4% for the three months ended December 31, 2016 and 2015, respectively. The increase in store expenses as a percentage of sales was primarily due to increases in salary-related expenses, depreciation and other store expenses.
Administrative expenses
Administrative expenses increased $0.1 million, or 2.7%, to $4.9 million for the three months ended December 31, 2016 compared to $4.8 million for the three months ended December 31, 2015. Administrative expenses as a percentage of sales were 2.7% and 2.8% for the three months ended December 31, 2016 and 2015, respectively.
Pre-opening and relocation expenses
Pre-opening and relocation expenses increased $0.3 million, or 33.0%, for the three months ended December 31, 2016 to $1.3 million compared to $0.9 million for the three months ended December 31, 2015, due to the impact of the number and timing of new store openings and relocations. We opened five new stores during the three months ended December 31, 2016 and opened four new stores and relocated two stores during the three months ended December 31, 2015. Pre-opening and relocation expenses as a percentage of sales were 0.7% and 0.6% for the three months ended December 31, 2016 and 2015, respectively.
Interest expense
Interest expense, net of capitalized interest, increased $0.3 million, or 50.5%, for the three months ended December 31, 2016 compared to the three months ended December 31, 2015. The increase in interest expense is primarily due to higher average borrowings under our Credit Facility, an increase in the number of capital leases and a decrease in capitalized interest during the three months ended December 31, 2016. If the capital and financing lease obligations had qualified as operating leases, interest expense as a percent of sales would have been approximately 40 and 35 basis points lower than as reported for the three months ended December 31, 2016 and 2015, respectively.
Income taxes
Our effective income tax rate for the three months ended December 31, 2016 and 2015 was 35.2% and 38.0%, respectively. The decrease in the effective income tax rate was driven by an increase in tax credits that result in a permanent tax difference.
Net income
Net income was $2.1 million, or $0.09 diluted earnings per share, for the three months ended December 31, 2016 compared to $3.7 million, or $0.17 diluted earnings per share, for the three months ended December 31, 2015.
Non-GAAP financial measures
EBITDA
EBITDA is not a measure of financial performance under GAAP. We define EBITDA as net income before interest expense, provision for income taxes and depreciation and amortization. The following table reconciles net income to EBITDA for the periods presented, dollars in thousands:
|
|
Three months
ended
December 31
,
|
|
|
|
2016
|
|
|
2015
|
|
Net income
|
|
$
|
2,061
|
|
|
|
3,748
|
|
Interest expense
|
|
|
983
|
|
|
|
653
|
|
Provision for income taxes
|
|
|
1,122
|
|
|
|
2,293
|
|
Depreciation and amortization
|
|
|
7,121
|
|
|
|
6,045
|
|
EBITDA
|
|
$
|
11,287
|
|
|
|
12,739
|
|
EBITDA decreased 11.4% to $11.3 million in the three months ended December 31, 2016 compared to $12.7 million for the three months ended December 31, 2015. EBITDA as a percentage of sales was 6.1% and 7.6% in the three months ended December 31, 2016 and 2015, respectively. Stores with leases that are classified as capital and financing lease obligations, rather than being reflected as operating leases, increased EBITDA as a percentage of sales by approximately 55 basis points for both the three months ended December 31, 2016 and 2015 due to the impact on cost of goods sold and occupancy costs as discussed above, as well as occupancy costs that would have been included in pre-opening expenses prior to the stores’ opening dates if these leases had been accounted for as operating leases.
Management believes that some investors’ understanding of our performance is enhanced by including EBITDA, a non-GAAP financial measure. We believe EBITDA provides additional information about: (i) our operating performance, because it assists us in comparing the operating performance of our stores on a consistent basis, as it removes the impact of non-cash depreciation and amortization expense as well as items not directly resulting from our core operations such as interest expense and income taxes and (ii) our performance and the effectiveness of our operational strategies. Additionally, EBITDA is a component of a measure in our financial covenants under our Credit Facility. Further, our incentive compensation plan bases incentive compensation payments on EBITDA.
Furthermore, management believes some investors use EBITDA as a supplemental measure to evaluate the overall operating performance of companies in our industry. Management believes that some investors’ understanding of our performance is enhanced by including this non-GAAP financial measure as a reasonable basis for comparing our ongoing results of operations. By providing this non-GAAP financial measure, together with a reconciliation from net income, we believe we are enhancing analysts’ and investors’ understanding of our business and our results of operations, as well as assisting analysts and investors in evaluating how well we are executing our strategic initiatives.
Our competitors may define EBITDA differently, and as a result, our measure of EBITDA may not be directly comparable to those of other companies. Items excluded from EBITDA are significant components in understanding and assessing financial performance. EBITDA is a supplemental measure of operating performance that does not represent, and should not be considered in isolation or as an alternative to, or substitute for, net income or other financial statement data presented in the consolidated financial statements as indicators of financial performance. EBITDA has limitations as an analytical tool, and should not be considered in isolation, or as an alternative to, or as a substitute for, analysis of our results as reported under GAAP. Some of the limitations are:
|
●
|
EBITDA does not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments;
|
|
●
|
EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
|
|
●
|
EBITDA does not reflect any impact for straight-line rent expense for leases classified as capital and financing lease obligations;
|
|
●
|
EBITDA does not reflect the interest expense, or the cash requirements necessary to service interest or principal payments on our debt;
|
|
●
|
EBITDA does not reflect our tax expense or the cash requirements to pay our taxes; and
|
|
●
|
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future and EBITDA does not reflect any cash requirements for such replacements.
|
Due to these limitations, EBITDA should not be considered as a measure of discretionary cash available to us to invest in the growth of our business. We compensate for these limitations by relying primarily on our GAAP results and using EBITDA as supplemental information.
Liquidity and Capital Resources
Our ongoing primary sources of liquidity are cash generated from operations, current balances of cash and cash equivalents and borrowings under the Credit Facility. Our primary uses of cash are for purchases of inventory, operating expenses, capital expenditures predominantly in connection with opening, relocating and remodeling stores, interest and principal payments for outstanding indebtedness and corporate taxes. As of December 31, 2016, we had $7.1 million in cash and cash equivalents, as well as $16.9 million available for borrowing under our Credit Facility.
On May 5, 2016, our Board authorized a new two-year share repurchase program pursuant to which the Company may expend up to $10.0 million to repurchase shares of the Company’s common stock.
During the three months ended December 31, 2016, we did not repurchase any shares of our common stock under the share repurchase program. We expect funding for any future share repurchases will come from operating cash flow, excess cash and/or borrowings under our Credit Facility. The timing and the amount of shares repurchased will be dictated by our capital needs and stock market conditions.
We plan to continue to open new stores, which may require us to borrow additional amounts under the Credit Facility. We plan to spend approximately $26.9 million to $34.9 million on capital expenditures during the remainder of fiscal year 2017 in connection with 10 to 15 additional new store openings and three store relocations. We believe that cash and cash equivalents, together with the cash generated from operations and the borrowing availability under our Credit Facility will be sufficient to meet our working capital needs and planned capital expenditures, including capital expenditures related to new store needs for at least the next twelve months. Our working capital position benefits from the fact that we generally collect cash from sales to customers the same day or, in the case of credit or debit card transactions, within days from the related sale.
We anticipate that our new stores will require, on average, an upfront capital investment of approximately $2.2 million per store consisting of capital expenditures of approximately $1.7 million, net of tenant allowances, initial inventory of approximately $0.3 million, net of payables, and pre-opening expenses of approximately $0.2 million.
Following is a summary of our operating, investing and financing activities for the periods presented, dollars in thousands:
|
|
Three months ended
December 31
,
|
|
|
|
2016
|
|
|
2015
|
|
Net cash provided by operating activities
|
|
$
|
14,094
|
|
|
|
9,493
|
|
Net cash used in investing activities
|
|
|
(10,493
|
)
|
|
|
(10,168
|
)
|
Net cash used in financing activities
|
|
|
(476
|
)
|
|
|
(98
|
)
|
Net increase (decrease) in cash and cash equivalents
|
|
|
3,125
|
|
|
|
(773
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
4,017
|
|
|
|
2,915
|
|
Cash and cash equivalents, end of period
|
|
$
|
7,142
|
|
|
|
2,142
|
|
O
perating Activities
Net cash provided by operating activities consists primarily of net income adjusted for non-cash items, including depreciation and amortization and changes in deferred taxes, and the effect of working capital changes. Cash provided by operating activities increased $4.6 million, or 48.5%, to $14.1 million for the three months ended December 31, 2016 compared to $9.5 million for the three months ended December 31, 2015. The increase in cash provided by operating activities was primarily due to a change in working capital driven by accrued expenses, inventory and other purchases, offset by a decrease in net income, as adjusted for non-cash items such as depreciation and amortization resulting from the addition of new stores and deferred tax expense. Our working capital requirements for inventory will likely continue to increase as we continue to open new stores.
Investing Activities
Net cash used in investing activities increased $0.3 million, or 3.2%, to $10.5 million for the three months ended December 31, 2016 compared to $10.2 million for the three months ended December 31, 2015. This increase was due to a $2.9 million increase in cash paid for property and equipment, which was driven by the timing of new store openings, relocations and remodels, partially offset by $2.6 million proceeds, net of commissions, related to the sale/leaseback of one store building.
Financing Activities
Cash used in financing activities consists primarily of borrowings and repayments under our Credit Facility and payments of capital and financing lease obligations. Cash used in financing activities was $0.5 million and $0.1 million for the three months ended December 31, 2016 and 2015, respectively.
Credit Facilit
y
The amount available for borrowing under the Credit Facility is $45.0 million, including a $5.0 million sublimit for standby letters of credit. The operating company is the borrower under the Credit Facility and its obligations under the Credit Facility are guaranteed by the holding company and VC2. The Credit Facility is secured by a lien on substantially all of the Company’s assets. The Company has the ability to increase the amount available for borrowing under the Credit Facility by an additional amount that may not exceed $5.0 million if the existing lenders or other eligible lenders agree to provide an additional commitment or commitments. The Company has the right to borrow, prepay and re-borrow amounts under the Credit Facility at any time prior to the maturity date. The Credit Facility matures on January 31, 2021.
For floating rate borrowings under the Credit Facility, interest is determined by the lender’s administrative agent based on the most recent compliance certificate of the operating company and stated at the base rate less the lender spread based upon certain financial measures. For fixed rate borrowings under the Credit Facility, interest is determined by quoted LIBOR rates for the interest period plus the lender spread based upon certain financial measures. The unused commitment fee is based upon certain financial measures.
The Credit Facility requires compliance with certain customary operational and financial covenants, including a leverage ratio. The Credit Facility also contains certain other customary limitations on the Company’s ability to incur additional debt, guarantee other obligations, grant liens on assets and make investments or acquisitions, among other limitations. Additionally, the Credit Facility prohibits the payment of cash dividends, except that so long as no default exists or would arise as a result thereof, the operating company may pay cash dividends to the holding company for various audit, accounting, tax, securities, indemnification, reimbursement, insurance and other reasonable expenses incurred in the ordinary course of business, and for repurchases of shares of common stock in an amount not to exceed $10.0 million.
We had $27.1 million outstanding under the Credit Facility as of December 31, 2016 and $27.4 million outstanding under the Credit Facility as of September 30, 2016. As of each of December 31, 2016 and September 30, 2016, we had undrawn, issued and outstanding letters of credit of $1.0 million, which were reserved against the amount available for borrowing under the terms of the Credit Facility. We had $16.9 million available for borrowing under the Credit Facility as of December 31, 2016 and $16.6 million available for borrowing under the Credit Facility as of September 30, 2016.
As of December 31, 2016 and September 30, 2016, the Company was in compliance with the debt covenants under the Credit Facility.
Share Repurchases
Certain information about the Company's share repurchases is set forth under the heading "Share Repurchases" in Note 5 of Notes to Unaudited Interim Consolidated Financial Statements included in Part I, Item 1 of this Form 10-Q.
Contractual Obligations
The following table summarizes our contractual obligations as of December 31, 2016, dollars in thousands:
|
|
Payments
Due
by
Period
|
|
|
|
Total
|
|
|
Less
than
1
year
|
|
|
1
-
3
years
|
|
|
3
-
5
years
|
|
|
More
than
5
years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating leases
(1)
|
|
$
|
515,721
|
|
|
|
38,001
|
|
|
|
79,825
|
|
|
|
76,281
|
|
|
|
321,614
|
|
Capital and financing lease obligations, including principal and interest payments
(2)
|
|
|
47,245
|
|
|
|
3,964
|
|
|
|
8,001
|
|
|
|
8,074
|
|
|
|
27,206
|
|
Contractual obligations for construction related activities
(3)
|
|
|
6,283
|
|
|
|
6,283
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Debt obligations
(4)
|
|
|
27,077
|
|
|
|
—
|
|
|
|
—
|
|
|
|
27,077
|
|
|
|
—
|
|
Interest payments
(5)
|
|
|
1,716
|
|
|
|
420
|
|
|
|
839
|
|
|
|
457
|
|
|
|
—
|
|
|
|
$
|
598,042
|
|
|
|
48,668
|
|
|
|
88,665
|
|
|
|
111,889
|
|
|
|
348,820
|
|
(1)
|
Represents the minimum lease payments due under our operating leases, excluding annual common area maintenance, insurance and taxes related to our operating lease obligations.
|
(2)
|
Represents the payments due under our capital and financing lease obligations for 16 stores, all of which were open as of December 31, 2016. We do not record rent expense for these capital leases, but rather rental payments under the capital leases are recognized as a reduction of the capital and financing lease obligations and interest expense.
|
(3)
|
Contractual obligations for construction-related activities include future payments to general contractors that are legally binding as of December 31, 2016 and relate to new store construction, relocations and remodels.
|
(4)
|
Represents the outstanding balance on our Credit Facility as of December 31, 2016. For purposes of this table, the outstanding balance was considered outstanding until January 31, 2021, which is the maturity date of the Credit Facility.
|
(5)
|
In order to estimate future interest payments during the remaining term of our Credit Facility, current amounts were considered outstanding until January 31, 2021, which is the maturity date of the Credit Facility.
|
We periodically make other commitments and become subject to other contractual obligations that we believe to be routine in nature and incidental to the operation of the business. Management believes that such routine commitments and contractual obligations do not have a material impact on our business, financial condition or results of operations.
Off-Balance Sheet Arrangements
As of December 31, 2016, our off-balance sheet arrangements consisted of operating leases and the undrawn portion of our Credit Facility. The majority of our stores and facilities are leased. We own buildings in which two of our stores are located; those buildings are located on land that is leased pursuant to a ground lease. As of December 31, 2016, 16 store leases were classified as capital and financing lease obligations, and the remaining leases were classified as operating leases in our consolidated financial statements. We have no other off-balance sheet arrangements that have had, or are reasonably likely to have, a material effect on our consolidated financial statements or financial condition.
Recent Accounting Pronouncements
See Note 2 to the consolidated financial statements included in this Form 10-Q.
Critical Accounting Policies
The preparation of our consolidated financial statements in conformity with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses and related disclosures of contingent assets and liabilities. Actual amounts may differ from these estimates. We base our estimates on historical experience and on various other assumptions and factors that we believe to be reasonable under the circumstances. We evaluate our accounting policies and resulting estimates on an ongoing basis to make adjustments we consider appropriate under the facts and circumstances.
Critical accounting policies that affect our more significant judgments and estimates used in the preparation of our financial statements include accounting for income taxes, accounting for impairment of long-lived assets and accounting for leases, which are discussed in more detail under the caption “Critical Accounting Policies” under Item 7 - “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” in our Form 10-K.