UNITED STATES
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON,
DC 20549
FORM
8-K
CURRENT
REPORT
Pursuant
to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date
of Report (Date of earliest event reported):
February
15, 2018
Build-A-Bear Workshop, Inc.
(Exact
Name of Registrant as Specified in Its Charter)
Delaware |
001-32320 |
43-1883836 |
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
1954 Innerbelt Business Center Drive |
|
63114 |
|
|
(Address of Principal Executive Offices) |
|
(Zip Code) |
|
(314)
423-8000
(Registrant’s
Telephone Number, Including Area Code)
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 (see General Instruction A.2. below):
⃞
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))
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. ⃞
Item 2.02. Results of Operations and Financial Condition.
On February 15, 2018, Build-A-Bear Workshop, Inc. (the “Company”) issued a press release setting forth results for the fourth quarter and full 2017 fiscal year ended December 30, 2017. A copy of the Company’s press release is being furnished as Exhibit 99.1 and hereby incorporated by reference.
The information furnished in, contained, or incorporated by reference into this Item 2.02, including Exhibit 99.1 attached hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities and Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing. In addition, this report (including Exhibit 99.1) shall not be deemed an admission as to the materiality of any information contained herein that is required to be disclosed solely as a requirement of this Item.
Item 9.01. Financial Statements and Exhibits.
(d) Exhibits
Exhibit Number |
Description of Exhibit |
99.1 |
Press Release dated February 15, 2018 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
BUILD-A-BEAR WORKSHOP, INC. |
||||
Date: |
February 15, 2018 |
By: |
/s/ Voin Todorovic |
||
|
|
Name: |
Voin Todorovic |
||
|
Title: |
Chief Financial Officer |
EXHIBIT INDEX
Exhibit Number |
Description of Exhibit |
4
Exhibit 99.1
Build-A-Bear Workshop, Inc. Reports Fiscal Year 2017 Pre-Tax Income above Guidance
For fiscal 2017:
ST. LOUIS--(BUSINESS WIRE)--February 15, 2018--Build-A-Bear Workshop, Inc. (NYSE:BBW) today reported results for the fourth quarter and fiscal year ended December 30, 2017.
Sharon Price John, Build-A-Bear Workshop President and Chief Executive Officer, commented, “During fiscal 2017, we advanced our strategy as additional groundwork was laid to further leverage the power of the Build-A-Bear brand while we simultaneously improved the profitability of our retail channel highlighted by expansion in retail gross margin, which contributed to pre-tax income that exceeded guidance. During the year, we made operational improvements enabling us to drive conversion and deliver our highest dollars-per-transaction in history, which partially offset the traditional mall traffic challenges. We also continued to evolve our real estate portfolio with more productive formats that have lower overall costs. In advance of the holiday season, we upgraded our e-commerce platform and relaunched our website, which contributed to growth of almost 12% from this channel for the quarter, and, when combined with our redeveloped store base, positions us to advance key omni-channel initiatives. Specifically, in the year ahead, we are planning to more fully participate in the changing patterns of shoppers and connect more closely with consumers through elevated social and digital marketing and a recently updated loyalty program. We remain focused on the continued execution of our strategy and ongoing effort to drive long-term profitable growth.”
Additional Fiscal Year 2017 Details (52 weeks ended December 30, 2017, compared to 52 weeks ended December 31, 2016):
Fourth Quarter 2017 Highlights (13 weeks ended December 30, 2017, compared to the 13 weeks ended December 31, 2016):
Store Activity:
In fiscal 2017, the Company opened 41 locations, closed 26 locations and remodeled or reformatted 23 stores into a Discovery format, ending the year with 29% of its store base in an updated Discovery format. As of December 30, 2017, the Company operated 361 corporately-managed locations, including 301 in North America and 60 outside of North America. The Company’s international franchisees ended the year with 102 stores in 12 countries.
Balance Sheet:
As of December 30, 2017, cash and cash equivalents totaled $30.4 million. The Company ended fiscal 2017 with no borrowings under its revolving credit facility. Total inventory at year-end was $53.1 million compared to $51.9 million at 2016 year-end, an increase of 2.4%. In fiscal 2017, capital expenditures totaled $18.1 million and depreciation and amortization was $16.2 million.
Share Repurchase:
The Company repurchased 401,400 shares of its common stock for $3.7 million in the fiscal 2017 fourth quarter bringing total shares repurchased to 513,725 for the fiscal year. At year-end, the Company had $15.3 million remaining on the share repurchase authorization that was adopted in August 2017. Since the end of its 2017 fiscal year, the Company purchased an additional 616,141 shares of common stock for $5.3 million.
Fiscal Year Change:
The Company's Board of Directors approved a change in the Company’s fiscal year-end, which previously ended on the Saturday closest to December 31, to the Saturday closest to January 31. This change was effective immediately following the end of the Company’s 2017 fiscal year. A one fiscal month transition period, December 31, 2017 through February 3, 2018, will be reported on the Company’s Form 10-Q along with results for the quarter ending May 5, 2018. The first 12-month fiscal year under the new calendar will encompass February 4, 2018 through February 2, 2019. Select recast unaudited historical financial information for the four quarterly periods of fiscal 2016 (which, based on the new fiscal year, would have ended on April 30, 2016; July 30, 2016; October 29, 2016; and January 28, 2017) and the first three quarterly periods of fiscal 2017 (which, based on the new fiscal year, would have ended on April 29, 2017; July 29, 2017; and October 28, 2017) is included in this press release as well as posted on the Company’s website under the Investor Relations link.
Accounting Changes Impacting Revenue Recognition:
In May 2014, the FASB issued Accounting Standards Codification (ASC) Topic 606, “Revenue from Contracts with Customers,” a replacement of Revenue Recognition Topic 605. The Company adopted Topic 606 on December 31, 2017. While the majority of the Company’s revenues are not impacted by Topic 606, the timing of the recognition of breakage revenue for certain gift cards changes. Previously, the Company recognized gift card breakage after 60 months for certain gift cards, while the new standard requires that gift card breakage be recognized based on actual redemption experience. Upon adoption, the Company recorded a pre-tax cumulative effect adjustment to retained earnings of approximately $12.3 million representing gift card breakage revenue not previously recognized that was accelerated due to Topic 606. The change will negatively impact the Company’s fiscal 2018 total revenue and pre-tax income by $3.9 million with the remaining balance of the cumulative effect adjustment predominantly impacting fiscal years 2019 and 2020.
Tax Implications of the Tax Cuts and Jobs Act (TCJA):
On December 22, 2017, the TCJA was enacted, which, among other items, reduced the U.S. federal corporate tax rate to 21% effective January 1, 2018. Due to the Company’s net deferred tax asset position at the end of fiscal year 2017, the Company recorded a provisional one-time, non-cash tax expense of $1.4 million increasing its tax rate by 15 percentage points and 10.5 percentage points for the fourth quarter 2017 and fiscal year 2017, respectively. Following this adjustment, the Company expects to have an ongoing benefit of a reduction in its federal tax rates.
2018 Preliminary Expectations:
The Company is providing guidance for its preliminary GAAP expectations for fiscal year 2018, (52 weeks ending February 2, 2019). On a GAAP basis, the Company currently expects:
Today’s Conference Call Webcast:
Build-A-Bear Workshop will host a live internet webcast of its quarterly investor conference call at 9 a.m. ET today. The audio broadcast may be accessed at the Company’s investor relations website, http://IR.buildabear.com. The call is expected to conclude by 10 a.m. ET.
A replay of the conference call webcast will be available in the investor relations website for one year. A telephone replay will be available beginning at approximately noon ET today until midnight ET on February 22, 2018. The telephone replay is available by calling (844) 512-2921. The access code is 13675714.
About Build-A-Bear
Build-A-Bear is a global brand kids love and parents trust that seeks to add a little more heart to life. Build-A-Bear Workshop has over 400 stores worldwide where guests can create customizable furry friends, including corporately-managed stores in the United States, Canada, China, Denmark, Ireland, Puerto Rico, and the United Kingdom, and franchise stores in Africa, Asia, Australia, Europe, Mexico and the Middle East. The company was named to the FORTUNE 100 Best Companies to Work For® list for the ninth year in a row in 2017. Build-A-Bear Workshop, Inc. (NYSE:BBW) posted total revenue of $357.9 million in fiscal 2017. For more information, visit the Investor Relations section of buildabear.com.
Forward-Looking Statements
This press release contains certain statements that are, or may be considered to be, “forward-looking statements” for the purpose of federal securities laws, including, but not limited to, statements that reflect our current views with respect to future events and financial performance. We generally identify these statements by words or phrases such as “may,” “might,” “should,” “expect,” “plan,” “anticipate,” “believe,” “estimate,” “intend,” “predict,” “future,” “potential” or “continue,” the negative or any derivative of these terms and other comparable terminology. All of the information concerning the potential outcome of exploring strategic alternatives, our future liquidity, future revenues, margins and other future financial performance and results, achievement of operating of financial plans or forecasts for future periods, sources and availability of credit and liquidity, future cash flows and cash needs, success and results of strategic initiatives and other future financial performance or financial position, as well as our assumptions underlying such information, constitute forward-looking information.
These statements are based only on our current expectations and projections about future events. Because these forward-looking statements involve risks and uncertainties, there are important factors that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by these forward-looking statements, including those factors discussed under the caption entitled “Risks Related to Our Business” and “Forward-Looking Statements” in our Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”) on March 16, 2017 and other periodic reports filed with the SEC which are incorporated herein.
All of our forward-looking statements are as of the date of this Press Release only. In each case, actual results may differ materially from such forward-looking information. We can give no assurance that such expectations or forward-looking statements will prove to be correct. An occurrence of or any material adverse change in one or more of the risk factors or other risks and uncertainties referred to in this Press Release or included in our other public disclosures or our other periodic reports or other documents or filings filed with or furnished to the SEC could materially and adversely affect our continuing operations and our future financial results, cash flows, available credit, prospects and liquidity. Except as required by law, the Company does not undertake to publicly update or revise its forward-looking statements, whether as a result of new information, future events or otherwise.
All other brand names, product names, or trademarks belong to their respective holders.
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES | |||||||||||||||||
Unaudited Condensed Consolidated Statements of Income | |||||||||||||||||
(dollars in thousands, except share and per share data) | |||||||||||||||||
13 Weeks | 13 Weeks | ||||||||||||||||
Ended | Ended | ||||||||||||||||
December 30, | % of Total | December 31, | % of Total | ||||||||||||||
2017 | Revenues (1) | 2016 | Revenues (1) | ||||||||||||||
Revenues: | |||||||||||||||||
Net retail sales | $ | 105,849 | 98.4 | $ | 107,739 | 97.6 | |||||||||||
Commercial revenue | 970 | 0.9 | 1,711 | 1.6 | |||||||||||||
Franchise fees | 762 | 0.7 | 892 | 0.8 | |||||||||||||
Total revenues | 107,581 | 100.0 | 110,342 | 100.0 | |||||||||||||
Costs and expenses: | |||||||||||||||||
Cost of merchandise sold - retail (1) | 51,795 | 48.9 | 58,136 | 54.0 | |||||||||||||
Cost of merchandise sold - commercial (1) | 700 | 72.2 | 1,040 | 60.8 | |||||||||||||
Selling, general and administrative | 44,893 | 41.7 | 47,040 | 42.6 | |||||||||||||
Store preopening | 496 | 0.5 | 580 | 0.5 | |||||||||||||
Interest expense, net | 27 | 0.0 | 63 | 0.1 | |||||||||||||
Total costs and expenses | 97,911 | 91.0 | 106,859 | 96.8 | |||||||||||||
Income before income taxes | 9,670 | 9.0 | 3,483 | 3.2 | |||||||||||||
Income tax expense | 4,427 | 4.1 | 3,165 | 2.9 | |||||||||||||
Net income | $ | 5,243 | 4.9 | $ | 318 | 0.3 | |||||||||||
Income per common share: | |||||||||||||||||
Basic | $ | 0.34 | $ | 0.02 | |||||||||||||
Diluted | $ | 0.33 | $ | 0.02 | |||||||||||||
Shares used in computing common per share amounts: | |||||||||||||||||
Basic | 15,487,628 | 15,523,612 | |||||||||||||||
Diluted | 15,654,736 | 15,711,227 | |||||||||||||||
(1) | Selected statement of income data expressed as a percentage of total revenues, except cost of merchandise sold - retail and cost of merchandise sold - commercial that are expressed as a percentage of net retail sales and commercial revenue, respectively. Percentages will not total due to cost of merchandise sold being expressed as a percentage of net retail sales and commercial revenue and immaterial rounding. | |
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES | |||||||||||||||||
Unaudited Condensed Consolidated Statements of Income | |||||||||||||||||
(dollars in thousands, except share and per share data) | |||||||||||||||||
52 Weeks | 52 Weeks | ||||||||||||||||
Ended | Ended | ||||||||||||||||
December 30, | % of Total | December 31, | % of Total | ||||||||||||||
2017 | Revenues (1) | 2016 | Revenues (1) | ||||||||||||||
Revenues: | |||||||||||||||||
Net retail sales | $ | 349,408 | 97.6 | $ | 357,593 | 98.2 | |||||||||||
Commercial revenue | 6,007 | 1.7 | 4,312 | 1.2 | |||||||||||||
Franchise fees | 2,451 | 0.7 | 2,299 | 0.6 | |||||||||||||
Total revenues | 357,866 | 100.0 | 364,204 | 100.0 | |||||||||||||
Costs and expenses: | |||||||||||||||||
Cost of merchandise sold - retail (1) | 185,481 | 53.1 | 195,914 | 54.8 | |||||||||||||
Cost of merchandise sold - commercial (1) | 3,412 | 56.8 | 2,253 | 52.2 | |||||||||||||
Selling, general and administrative | 152,653 | 42.7 | 157,174 | 43.2 | |||||||||||||
Store preopening | 2,496 | 0.7 | 3,549 | 1.0 | |||||||||||||
Interest expense, net | 11 | 0.0 | 5 | 0.0 | |||||||||||||
Total costs and expenses | 344,053 | 96.1 | 358,895 | 98.5 | |||||||||||||
Income before income taxes | 13,813 | 3.9 | 5,309 | 1.5 | |||||||||||||
Income tax expense | 5,897 | 1.7 | 3,932 | 1.1 | |||||||||||||
Net income | $ | 7,916 | 2.2 | $ | 1,377 | 0.4 | |||||||||||
Income per common share: | |||||||||||||||||
Basic | $ | 0.50 | $ | 0.09 | |||||||||||||
Diluted | $ | 0.50 | $ | 0.09 | |||||||||||||
Shares used in computing common per share amounts: | |||||||||||||||||
Basic | 15,572,045 | 15,442,086 | |||||||||||||||
Diluted | 15,757,060 | 15,622,273 | |||||||||||||||
(1) | Selected statement of income data expressed as a percentage of total revenues, except cost of merchandise sold - retail and cost of merchandise sold - commercial that are expressed as a percentage of net retail sales and commercial revenue, respectively. Percentages will not total due to cost of merchandise sold being expressed as a percentage of net retail sales and commercial revenue and immaterial rounding. | |
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES | |||||||||||||
Unaudited Condensed Consolidated Balance Sheets | |||||||||||||
(dollars in thousands, except per share data) | |||||||||||||
December 30, | December 31, | ||||||||||||
2017 | 2016 | ||||||||||||
ASSETS | |||||||||||||
Current assets: | |||||||||||||
Cash and cash equivalents | $ | 30,445 | $ | 32,483 | |||||||||
Inventories | 53,136 | 51,885 | |||||||||||
Receivables | 13,302 | 12,939 | |||||||||||
Prepaid expenses and other current assets | 13,346 | 12,737 | |||||||||||
Total current assets | 110,229 | 110,044 | |||||||||||
Property and equipment, net | 77,751 | 74,924 | |||||||||||
Deferred tax assets | 6,381 | 8,256 | |||||||||||
Other intangible assets, net | 995 | 1,721 | |||||||||||
Other assets, net | 2,633 | 4,650 | |||||||||||
Total Assets | $ | 197,989 | $ | 199,595 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||
Current liabilities: | |||||||||||||
Accounts payable | $ | 18,942 | $ | 27,861 | |||||||||
Accrued expenses | 15,189 | 15,897 | |||||||||||
Gift cards and customer deposits | 33,926 | 37,070 | |||||||||||
Deferred revenue and other | 1,806 | 2,029 | |||||||||||
Total current liabilities | 69,863 | 82,857 | |||||||||||
Deferred rent | 17,906 | 15,438 | |||||||||||
Deferred franchise revenue | 1,208 | 565 | |||||||||||
Other liabilities | 1,697 | 1,623 | |||||||||||
Stockholders' equity: | |||||||||||||
Common stock, par value $0.01 per share | 155 | 159 | |||||||||||
Additional paid-in capital | 68,962 | 68,001 | |||||||||||
Accumulated other comprehensive loss | (11,562 | ) | (12,727 | ) | |||||||||
Retained earnings | 49,760 | 43,679 | |||||||||||
Total stockholders' equity | 107,315 | 99,112 | |||||||||||
Total Liabilities and Stockholders' Equity | $ | 197,989 | $ | 199,595 | |||||||||
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES | ||||||||||||||||||||
Unaudited Selected Financial and Store Data | ||||||||||||||||||||
(dollars in thousands, except for per square foot data) | ||||||||||||||||||||
13 Weeks | 13 Weeks | 52 Weeks | 52 Weeks | |||||||||||||||||
Ended | Ended | Ended | Ended | |||||||||||||||||
December 30, | December 31, | December 30, | December 31, | |||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||
Other financial data: | ||||||||||||||||||||
Retail gross margin ($) (1) | $ | 54,054 | $ | 49,603 | $ | 163,927 | $ | 161,679 | ||||||||||||
Retail gross margin (%) (1) | 51.1 | % | 46.0 | % | 46.9 | % | 45.2 | % | ||||||||||||
Capital expenditures (2) | $ | 5,284 | $ | 9,905 | $ | 18,073 | $ | 28,118 | ||||||||||||
Depreciation and amortization | $ | 4,081 | $ | 4,598 | $ | 16,165 | $ | 16,171 | ||||||||||||
Store data (3): | ||||||||||||||||||||
Number of corporately-managed retail locations at end of period | ||||||||||||||||||||
North America | 301 | 285 | ||||||||||||||||||
Europe | 59 | 60 | ||||||||||||||||||
Asia | 1 | 1 | ||||||||||||||||||
Total corporately-managed retail locations | 361 | 346 | ||||||||||||||||||
Number of franchised stores at end of period | 102 | 92 | ||||||||||||||||||
Corporately-managed store square footage at end of period (4) | ||||||||||||||||||||
North America | 733,894 | 749,197 | ||||||||||||||||||
Europe | 81,101 | 85,900 | ||||||||||||||||||
Asia | 1,750 | 1,750 | ||||||||||||||||||
Total square footage | 816,745 | 836,847 | ||||||||||||||||||
Net retail sales per gross square foot - North America (5) |
$ |
343 |
$ |
371 |
||||||||||||||||
Net retail sales per selling square foot - Europe (6) |
£ |
523 |
£ |
547 |
||||||||||||||||
Comparable sales change (7) | ||||||||||||||||||||
North America | (6.5 | )% | (10.2 | )% | (6.5 | )% | (4.5 | )% | ||||||||||||
Europe | (13.1 | )% | (0.4 | )% | (6.5 | )% | (3.8 | )% | ||||||||||||
Consolidated | (8.0 | )% | (8.3 | )% | (6.5 | )% | (4.4 | )% | ||||||||||||
Stores | (9.6 | )% | (9.0 | )% | (7.0 | )% | (4.9 | )% | ||||||||||||
E-commerce | 11.7 | % | 2.0 | % | 2.8 | % | 7.2 | % | ||||||||||||
Consolidated | (8.0 | )% | (8.3 | )% | (6.5 | )% |
(4.4 |
)% |
||||||||||||
(1) | Retail gross margin represents net retail sales less cost of merchandise sold - retail. Retail gross margin percentage represents retail gross margin divided by net retail sales. | |
(2) | Capital expenditures represents cash paid for property, equipment, other assets and other intangible assets. | |
(3) | Excludes e-commerce. North American stores are located in the United States, Canada and Puerto Rico. In Europe, stores are located in the United Kingdom, Ireland and Denmark. In Asia, the store is located in China. | |
(4) | Square footage for stores located in North America is leased square footage. Square footage for stores located in Europe is estimated selling square footage. | |
(5) | Net retail sales per gross square foot represents net retail sales from stores open throughout the entire period divided by the total gross square footage of such stores in North America. Calculated on an annual basis only. | |
(6) | Net retail sales per selling square foot for Europe represents net retail sales in local currency from stores open throughout the entire period in Europe divided by the total selling square footage of such stores. Calculated on an annual basis only. | |
(7) | Comparable sales percentage changes are based on net retail sales and exclude the impact of foreign exchange. Stores are considered comparable beginning in their thirteenth full month of operation. | |
* Non-GAAP Financial Measures | |
In this press release, the Company’s financial results are provided both in accordance with generally accepted accounting principles (GAAP) and using certain non-GAAP financial measures. In particular, the Company provides historic income and income per diluted share adjusted to exclude certain costs and accounting adjustments, which are non-GAAP financial measures. These results are included as a complement to results provided in accordance with GAAP because management believes these non-GAAP financial measures help identify underlying trends in the Company’s business and provide useful information to both management and investors by excluding certain items that may not be indicative of the Company’s core operating results. These measures should not be considered a substitute for or superior to GAAP results. | |
BUILD-A-BEAR WORKSHOP, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Results | |||||||||||||||||||||||
(dollars in thousands, except per share data) | |||||||||||||||||||||||
13 Weeks | 13 Weeks | 52 Weeks | 52 Weeks | ||||||||||||||||||||
Ended | Ended | Ended | Ended | ||||||||||||||||||||
December 30, | December 31, | December 30, | December 31, | ||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||
Income before income taxes (pre-tax) | $ | 9,670 | $ | 3,483 | $ | 13,813 | $ | 5,309 | |||||||||||||||
Income before income taxes adjustments: | |||||||||||||||||||||||
Store asset impairment (1) (7) | 21 | 2,263 | 21 | 2,263 | |||||||||||||||||||
Duty dispute (2) (7) | 105 | 1,972 | 309 | 1,972 | |||||||||||||||||||
Foreign exchange (gains) losses (3) (7) | (65 | ) | 304 | (1,633 | ) | 326 | |||||||||||||||||
China start-up costs (4) (7) | - | 153 | - | 1,090 | |||||||||||||||||||
Adjusted income before income taxes (adjusted pre-tax) | 9,731 | 8,175 | 12,510 | 10,960 | |||||||||||||||||||
Income tax expense | 4,427 | 3,165 | 5,897 | 3,932 | |||||||||||||||||||
Tax adjustments: | |||||||||||||||||||||||
Income tax charges (5) | (1,449 | ) | (1,161 | ) | (1,667 | ) | (1,307 | ) | |||||||||||||||
Income tax impact (6) | (15 | ) | 1,187 | (157 | ) | 1,753 | |||||||||||||||||
Adjusted income tax expense | 2,963 | 3,191 | 4,073 | 4,378 | |||||||||||||||||||
Net income | 5,243 | 318 | 7,916 | 1,377 | |||||||||||||||||||
Adjustments | 1,525 | 4,666 | 521 | 5,205 | |||||||||||||||||||
Adjusted net income | $ | 6,768 | $ | 4,984 | $ | 8,437 | $ | 6,582 | |||||||||||||||
Net income per diluted share (EPS) | $ | 0.33 | $ | 0.02 | $ | 0.50 | $ | 0.09 | |||||||||||||||
Adjusted net income per diluted share (adjusted EPS) | $ | 0.43 | $ | 0.31 | $ | 0.53 | $ | 0.41 | |||||||||||||||
(1) | Non-cash impairment charges recorded pursuant to a review of the recoverability of long-lived assets at underperforming individual stores and included in cost of merchandise sold - retail. | |
(2) | Non-cash charges related to an ongoing dispute with the customs authority in the United Kingdom related to duty on imports dating back to 2009, recorded under the provisions of U.S. GAAP. The Company continues to vigorously pursue the claim. | |
(3) | Represents the consolidated impact of foreign exchange rates on the re-measurement of balance sheet items not denominated in functional currency recorded under the provisions of U.S. GAAP and transactional gains and losses. This does not include any impact on margin associated with the translation of revenues or the foreign subsidiaries' purchase of inventory in U.S. dollars. | |
(4) | Represents the costs associated with opening the first company-owned location in China, including start-up costs and store preopening. | |
(5) | Includes certain discrete items, including the impact of the adoption of a new accounting standards in Q1 2017 and the impact of the Tax Cuts and Job Act in Q4 2017. In 2016, the Company recorded a valuation allowance in certain foreign jurisdictions. | |
(6) | Represents the aggregate impact of the pre-tax adjustments, excluding income tax valuation allowance on income tax expense for the respective periods. | |
(7) | These pre-tax adjustments totaled $0.1 million and $ 4.7 million for the 13 weeks ended December 30, 2017 and December 31, 2016, respectively, and $(1.3) million and $5.7 million for the 52 weeks ended December 30, 2017 and December 31, 2016, respectively. | |
Build-A-Bear Workshop, Inc. and subsidiaries | ||||||||||||||||||
Selected recast historical financial information (unaudited) | ||||||||||||||||||
(dollars in millions) | ||||||||||||||||||
Fiscal 2017 | ||||||||||||||||||
13 weeks ended |
13 weeks ended |
13 weeks ended |
39 weeks ended |
|||||||||||||||
Net retail sales | $ | 88.7 | $ | 76.4 | $ | 74.4 | $ | 239.5 | ||||||||||
Commercial revenue | 2.0 | 2.1 | 1.2 | 5.3 | ||||||||||||||
Franchise fees | 0.4 | 0.7 | 0.5 | 1.6 | ||||||||||||||
Total revenues | 91.1 | 79.2 | 76.1 | 246.4 | ||||||||||||||
Cost of merchandise sold - retail | 46.5 | 42.3 | 43.3 | 132.1 | ||||||||||||||
Cost of merchandise sold - commercial | 1.1 | 1.2 | 0.6 | 2.9 | ||||||||||||||
Total cost of merchandise sold ($) | 47.6 | 43.5 | 43.9 | 135.0 | ||||||||||||||
Total cost of merchandise sold (%) 1 | 52.3 | % | 54.9 | % | 57.7 | % | 54.8 | % | ||||||||||
Selling, general and administrative | 38.3 | 35.1 | 35.7 | 109.1 | ||||||||||||||
Store preopening | 0.9 | 0.7 | 0.5 | 2.1 | ||||||||||||||
Interest expense/(income) | - | - | - | - | ||||||||||||||
Income/(loss) before income taxes | $ | 4.3 | $ | (0.1 | ) | $ | (4.0 | ) | $ | 0.2 | ||||||||
Income/(loss) before income taxes (%) 1 | 4.7 | % | (0.1 | )% | (5.3 | )% | 0.1 | % | ||||||||||
Retail gross margin ($) 2 | 42.2 | 34.1 | 31.1 | 107.4 | ||||||||||||||
Retail gross margin (%) 2 | 47.6 | % | 44.6 | % | 41.8 | % | 44.8 | % | ||||||||||
Comparable sales change 3 | ||||||||||||||||||
North America | (7.3 | )% | (7.0 | )% | (4.6 | )% | (6.4 | )% | ||||||||||
Europe/Other | 0.8 | % | (5.4 | )% | (6.4 | )% | (3.7 | )% | ||||||||||
Consolidated | (6.0 | )% | (6.8 | )% | (4.9 | )% | (5.9 | )% | ||||||||||
Stores | (6.3 | )% | (7.2 | )% | (4.8 | )% | (6.1 | )% | ||||||||||
E-Commerce | 0.3 | % | 4.0 | % | (7.2 | )% | (1.3 | )% | ||||||||||
Consolidated | (6.0 | )% | (6.8 | )% | (4.9 | )% | (5.9 | )% | ||||||||||
Store count | 337 | 353 | 352 | 352 | ||||||||||||||
Selected balance sheet information: | ||||||||||||||||||
Cash | $ | 30.2 | $ | 12.2 | $ | 11.4 | $ | 11.4 | ||||||||||
Inventory | $ | 55.2 | $ | 59.4 | $ | 62.9 | $ | 62.9 | ||||||||||
(1) | Selected statement of income data expressed as a percentage of total revenues. | |
(2) | Retail gross margin represents net retail sales less cost of merchandise sold - retail. Retail gross margin percentage represents retail gross margin divided by net retail sales. | |
(3) | Comparable sales percentage changes are based on net retail sales and exclude the impact of foreign exchange. Stores are considered comparable beginning in their thirteenth full month of operation. | |
Build-A-Bear Workshop, Inc. and subsidiaries | ||||||||||||||||||||||
Selected recast historical financial information (unaudited) | ||||||||||||||||||||||
(dollars in millions) | ||||||||||||||||||||||
Fiscal 2016 | ||||||||||||||||||||||
13 weeks ended |
13 weeks ended |
13 weeks ended |
13 weeks ended |
52 weeks ended |
||||||||||||||||||
Net retail sales | $ | 92.1 | $ | 79.2 | $ | 74.3 | $ | 112.1 | $ | 357.7 | ||||||||||||
Commercial revenue | 0.6 | 0.9 | 1.2 | 1.5 | 4.2 | |||||||||||||||||
Franchise fees | 0.4 | 0.4 | 0.7 | 0.7 | 2.2 | |||||||||||||||||
Total revenues | 93.1 | 80.5 | 76.2 | 114.3 | 364.1 | |||||||||||||||||
Cost of merchandise sold - retail | 47.4 | 44.7 | 44.4 | 59.3 | 195.8 | |||||||||||||||||
Cost of merchandise sold - commercial | 0.3 | 0.4 | 0.7 | 0.8 | 2.2 | |||||||||||||||||
Total cost of merchandise sold ($) | 47.7 | 45.1 | 45.1 | 60.1 | 198.0 | |||||||||||||||||
Total cost of merchandise sold (%) 1 | 51.2 | % | 56.0 | % | 59.2 | % | 52.6 | % | 54.4 | % | ||||||||||||
Selling, general and administrative | 37.9 | 36.5 | 33.9 | 46.6 | 154.9 | |||||||||||||||||
Store preopening | 1.5 | 0.9 | 0.8 | 0.3 | 3.5 | |||||||||||||||||
Interest expense/(income) | - | - | - | 0.1 | 0.1 | |||||||||||||||||
Income/(loss) before income taxes | $ | 6.0 | $ | (2.0 | ) | $ | (3.6 | ) | $ | 7.2 | $ | 7.6 | ||||||||||
Income/(loss) before income taxes (%) 1 | 6.4 | % | (2.5 | )% | (4.7 | )% | 6.3 | % | 2.1 | % | ||||||||||||
Retail gross margin ($) 2 | 44.7 | 34.5 | 29.9 | 52.8 | 161.9 | |||||||||||||||||
Retail gross margin (%) 2 | 48.5 | % | 43.6 | % | 40.2 | % | 47.1 | % | 45.3 | % | ||||||||||||
Comparable sales change 3 | ||||||||||||||||||||||
North America | 2.1 | % | (10.4 | )% | 3.9 | % | (10.5 | )% | (4.7 | )% | ||||||||||||
Europe/Other | (3.0 | )% | (12.6 | )% | 1.3 | % | (1.1 | )% | (3.6 | )% | ||||||||||||
Consolidated | 1.2 | % | (10.8 | )% | 3.4 | % | (8.8 | )% | (4.5 | )% | ||||||||||||
Stores | 1.1 | % | (11.5 | )% | 2.7 | % | (9.4 | )% | (5.0 | )% | ||||||||||||
E-Commerce | 5.4 | % | 13.0 | % | 19.1 | % | (0.1 | )% | 6.3 | % | ||||||||||||
Consolidated | 1.2 | % | (10.8 | )% | 3.4 | % | (8.8 | )% | (4.5 | )% | ||||||||||||
Store count | 321 | 322 | 337 | 338 | 338 | |||||||||||||||||
Selected balance sheet information: | ||||||||||||||||||||||
Cash | $ | 20.6 | $ | 10.7 | $ | 5.5 | $ | 27.7 | $ | 27.7 | ||||||||||||
Inventory | $ | 56.5 | $ | 54.2 | $ | 58.4 | $ | 56.7 | $ | 56.7 | ||||||||||||
(1) | Selected statement of income data expressed as a percentage of total revenues. | |
(2) | Retail gross margin represents net retail sales less cost of merchandise sold - retail. Retail gross margin percentage represents retail gross margin divided by net retail sales. | |
(3) | Comparable sales percentage changes are based on net retail sales and exclude the impact of foreign exchange. Stores are considered comparable beginning in their thirteenth full month of operation. | |
CONTACT:
Build-A-Bear Workshop
Investors:
Voin Todorovic,
314-423-8000 x5221
or
Media:
Beth Kerley
bethk@buildabear.com