DANBURY, Conn. - Ethan Allen Interiors Inc. (NYSE:ETH) today reported operating results for the three months ended September 30, 2013. Please refer to the accompanying financial statements and reconciliations to non-GAAP measures discussed below.
First Quarter Highlights:
Net sales of $181.7 million with adjusted operating profit margin of 9.2%
Retail division written orders increased 11.4% including an increase of 13.8% in comparable design center written orders on top of 9.1% comparable growth the prior year first quarter
Cash and securities of $120 million, an increase of $20 million over the prior year
Major focus on getting ready for the launch of our new initiative under the umbrella of “The New Eclecticism” starting in Fall 2013
Farooq Kathwari, Chairman and CEO commented, “We are pleased with our progress in re-positioning our brand from a leader in furniture to a leader in home fashion. Our written business by our retail division increased 11.4% with comparable written increasing 13.8% despite the uncertainty expressed by our clients as a result of the recent government shutdown.”
Mr. Kathwari continued, “Our net sales of $181.7 million compared to $187.4 million in the prior year reflected the lower backlogs we had at the beginning of the quarter this year, a comparison to a strong quarter the previous year, and higher clearance sales during this quarter to make room for new products for our October launch.”
Mr. Kathwari concluded, “We are very pleased with our progress of re-introducing Ethan Allen as a fashion brand and reaching a larger customer base. We have a strong marketing program that started in October. The “bickering” in Washington made consumers nervous otherwise we believe we would have had an opportunity to have even higher written business in the first quarter. We also saw continued hesitancy in the first two weeks of October. We now see our clients starting to get more focused on decorating their homes and as a result we remain cautiously optimistic as we move forward.”
Financial Results:
Net sales for the quarter ended September 30, 2013 decreased 3.1% over the prior year to $181.7 million. The Company’s Retail division net sales decreased 4.9% to $141.8 million including a comparable design center net sales decline of 3.0%. Retail division written orders recorded during the fourth quarter increased 11.4% including an increase of 13.8% in comparable design center written orders. Net income for the quarter ended September 30, 2013 was $9.0 million or $0.31 per diluted share compared with $10.1 million or $0.35 per diluted share in the prior year quarter. Adjusted earnings for the quarter were $0.33 per diluted share or $9.5 million compared to $0.38 per diluted share or $11.1 million in the prior year quarter.
| Ethan Allen Interiors Inc. | ||||||||||
| Selected Financial Information | ||||||||||
| Unaudited | ||||||||||
| (in millions) | ||||||||||
|
Selected Consolidated Financial Data: |
||||||||||
|
Three Months Ended |
||||||||||
|
09/30/13 |
09/30/12 |
|||||||||
| Net sales | $ | 181.7 | $ | 187.4 | ||||||
| Gross margin | 54.4 | % | 55.6 | % | ||||||
| Operating margin | 8.8 | % | 9.6 | % | ||||||
| Operating margin (excluding special items*) | 9.2 | % | 10.4 | % | ||||||
| Net income | $ | 9.0 | $ | 10.1 | ||||||
| Net income (excluding special items* and | ||||||||||
| unusual income tax effects) | $ | 9.5 | $ | 11.1 | ||||||
| Operating cash flow | $ | 21.1 | $ | 6.7 | ||||||
| Capital expenditures | $ | 3.3 | $ | 8.3 | ||||||
| Acquisitions | $ | 0.0 | $ | 0.6 | ||||||
| Treasury stock repurchases | $ | 0.0 | $ | 0.0 | ||||||
| EBITDA | $ | 20.2 | $ | 22.5 | ||||||
| EBITDA as % of net sales | 11.1 | % | 12.0 | % | ||||||
| EBITDA (excluding special items*) | $ | 21.0 | $ | 24.1 | ||||||
| EBITDA as % of net sales (excluding special items*) | 11.6 | % | 12.9 | % | ||||||
|
Selected Financial Data by Business Segment: |
||||||||||
|
Three Months Ended |
||||||||||
|
09/30/13 |
09/30/12 |
|||||||||
|
Retail |
||||||||||
| Net sales | $ | 141.8 | $ | 149.1 | ||||||
| Operating margin | -0.1 | % | 0.7 | % | ||||||
| Operating margin (excluding special items*) | 0.4 | % | 1.8 | % | ||||||
|
Wholesale |
||||||||||
| Net sales | $ | 113.2 | $ | 111.4 | ||||||
| Operating margin | 14.3 | % | 14.4 | % | ||||||
| Operating margin (excluding special items*) | 14.3 | % | 14.4 | % | ||||||
| * Special items consist of restructuring, impairment, transition charges and other certain items. |
| Related tax effects are calculated using a normalized income tax rate. |
| Ethan Allen Interiors Inc. | ||||||||
| Condensed Consolidated Statements of Comprehensive Income | ||||||||
| Unaudited | ||||||||
| (in thousands) | ||||||||
|
Three Months Ended |
||||||||
|
09/30/13 |
09/30/12 |
|||||||
| Net sales | $ | 181,659 | $ | 187,437 | ||||
| Cost of sales | 82,916 | 83,184 | ||||||
| Gross profit | 98,743 | 104,253 | ||||||
| Selling, general and administrative expenses | 82,799 | 86,299 | ||||||
| Operating income | 15,944 | 17,954 | ||||||
| Interest and other income | 82 | 74 | ||||||
| Interest expense | 1,873 | 2,199 | ||||||
| Income before income taxes | 14,153 | 15,829 | ||||||
| Income tax expense | 5,119 | 5,765 | ||||||
| Net income | $ | 9,034 | $ | 10,064 | ||||
| Basic earnings per common share: | ||||||||
| Net income per basic share | $ | 0.31 | $ | 0.35 | ||||
| Basic weighted average shares outstanding | 28,911 | 28,836 | ||||||
| Diluted earnings per common share: | ||||||||
| Net income per diluted share | $ | 0.31 | $ | 0.35 | ||||
| Diluted weighted average shares outstanding | 29,288 | 29,141 | ||||||
| Comprehensive income: | ||||||||
| Net income | $ | 9,034 | $ | 10,064 | ||||
| Other comprehensive income | ||||||||
| Currency translation adjustment | 55 | 160 | ||||||
| Other | 18 | 25 | ||||||
| Other comprehensive income (loss) net of tax | 73 | 185 | ||||||
| Comprehensive income | $ | 9,107 | $ | 10,249 | ||||
| Ethan Allen Interiors Inc. | ||||||||
| Condensed Consolidated Balance Sheets | ||||||||
| Unaudited | ||||||||
| (in thousands) | ||||||||
| September 30, | June 30, | |||||||
|
2013 |
2013 |
|||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 91,224 | $ | 72,601 | ||||
| Marketable securities | 13,431 | 15,529 | ||||||
| Accounts receivable, net | 12,549 | 12,277 | ||||||
| Inventories | 141,664 | 137,256 | ||||||
| Prepaid expenses & other current assets | 22,515 | 22,907 | ||||||
| Total current assets | 281,383 | 260,570 | ||||||
| Property, plant and equipment, net | 289,542 | 291,672 | ||||||
| Intangible assets, net | 45,128 | 45,128 | ||||||
| Restricted cash and investments | 14,934 | 15,433 | ||||||
| Other assets | 4,585 | 4,482 | ||||||
| Total Assets | $ | 635,572 | $ | 617,285 | ||||
| Liabilities and Shareholders' Equity | ||||||||
| Current liabilities: | ||||||||
| Current maturities of long-term debt | 485 | 480 | ||||||
| Customer deposits | 67,401 | 59,098 | ||||||
| Accounts payable | 25,783 | 22,995 | ||||||
| Accrued expenses & other current liabilities | 51,214 | 50,366 | ||||||
| Total current liabilities | 144,883 | 132,939 | ||||||
| Long-term debt | 130,712 | 130,809 | ||||||
| Other long-term liabilities | 19,036 | 19,180 | ||||||
| Total liabilities | 294,631 | 282,928 | ||||||
| Shareholders' equity | 340,941 | 334,357 | ||||||
| Total Liabilities and Shareholders' Equity | $ | 635,572 | $ | 617,285 | ||||
| Ethan Allen Interiors Inc. | ||||||||||
| GAAP Reconciliation | ||||||||||
| Three Months Ended September 30, 2013 and 2012 | ||||||||||
| Unaudited | ||||||||||
| (in thousands, except per share amounts) | ||||||||||
| Three Months Ended | ||||||||||
| September 30, | ||||||||||
| 2013 | 2012 | |||||||||
|
Net Income / Earnings Per Share |
||||||||||
| Net income | $ | 9,034 | $ | 10,064 | ||||||
| Special items net of related tax effects * | 533 | 1,022 | ||||||||
| Unusual income tax effects | (46 | ) | (12 | ) | ||||||
| Net income (excluding special items* and | ||||||||||
| unusual income tax effects) | $ | 9,521 | $ | 11,074 | ||||||
| Basic weighted average shares outstanding | 28,911 | 28,836 | ||||||||
| Earnings per basic share | $ | 0.31 | $ | 0.35 | ||||||
| Earnings per basic share (excluding special items* | ||||||||||
| and unusual income tax effects) | $ | 0.33 | $ | 0.38 | ||||||
| Diluted weighted average shares outstanding | 29,288 | 29,141 | ||||||||
| Earnings per diluted share | $ | 0.31 | $ | 0.35 | ||||||
| Earnings per diluted share (excluding special | ||||||||||
| items* and unusual income tax effects) | $ | 0.33 | $ | 0.38 | ||||||
|
Consolidated Operating Income / Operating Margin |
||||||||||
| Operating income | $ | 15,944 | $ | 17,954 | ||||||
| Add: special items * | 840 | 1,610 | ||||||||
| Operating income (excluding special items*) | $ | 16,784 | $ | 19,564 | ||||||
| Net sales | $ | 181,659 | $ | 187,437 | ||||||
| Operating margin | 8.8 | % | 9.6 | % | ||||||
| Operating margin (excluding special items*) | 9.2 | % | 10.4 | % | ||||||
|
Retail Operating Income / Operating Margin |
||||||||||
| Retail operating income (loss) | $ | (204 | ) | $ | 1,048 | |||||
| Add: special items | 840 | 1,610 | ||||||||
| Retail operating income (loss) (excluding special items*) | $ | 636 | $ | 2,658 | ||||||
| Retail net sales | $ | 141,827 | $ | 149,079 | ||||||
| Retail operating margin | -0.1 | % | 0.7 | % | ||||||
| Retail operating margin (excluding special items*) | 0.4 | % | 1.8 | % | ||||||
| * Special items consist of restructuring, impairment, transition charges and certain other items. |
| Related tax effects are calculated using a normalized income tax rate. |
| Ethan Allen Interiors Inc. | ||||||||||
| GAAP Reconciliation | ||||||||||
| Three Months Ended September 30, 2013 and 2012 | ||||||||||
| Unaudited | ||||||||||
| (in thousands, except per share amounts) | ||||||||||
| Three Months Ended | ||||||||||
| September 30, | ||||||||||
| 2013 | 2012 | |||||||||
|
EBITDA |
||||||||||
| Net income | $ | 9,034 | $ | 10,064 | ||||||
| Add: interest expense, net | 1,750 | 2,055 | ||||||||
| income tax expense | 5,119 | 5,765 | ||||||||
| depreciation and amortization | 4,289 | 4,606 | ||||||||
| EBITDA | $ | 20,192 | $ | 22,490 | ||||||
| Net sales | $ | 181,659 | $ | 187,437 | ||||||
| EBITDA as % of net sales | 11.1 | % | 12.0 | % | ||||||
| EBITDA | $ | 20,192 | $ | 22,490 | ||||||
| Add: special items* | 840 | 1,610 | ||||||||
| EBITDA (excluding special items) | $ | 21,032 | $ | 24,100 | ||||||
| Net sales | $ | 181,659 | $ | 187,437 | ||||||
| EBITDA as % of net sales (excluding special items) | 11.6 | % | 12.9 | % | ||||||
| * Special items consist of restructuring, impairment, transition charges and certain other items. |
| Related tax effects are calculated using a normalized income tax rate. |
Source: Ethan Allen Interiors Inc.
Have something to say? Share your thoughts with us in the comments below.