Franchise Group, Inc. Announces Fourth Quarter and Full Fiscal Year 2022 Financial Results

Franchise Group, Inc.

Franchise Group, Inc.

DELAWARE, Ohio, Feb. 28, 2023 (GLOBE NEWSWIRE) — Franchise Group, Inc. (NASDAQ: FRG) (“Franchise Group,” “FRG” or the “Company”) today announced the financial results for its fiscal fourth quarter and fiscal year ended December 31, 2022. For the fourth quarter of fiscal 2022, total reported revenue for Franchise Group was approximately $1.1 billion, net loss from continuing operations was approximately $0.7 million or $0.08 per fully diluted share, Adjusted EBITDA was approximately $65.3 million and Non-GAAP EPS was $0.47 per share.  For the full fiscal year 2022, total reported revenue for Franchise Group was approximately $4.4 billion, net loss from continuing operations was approximately $68.6 million or $1.96 per fully diluted share, Adjusted EBITDA was approximately $354.0 million and Non-GAAP EPS was $3.63 per share.

On December 31, 2022, total cash on hand was approximately $80.8 million and outstanding term debt was approximately $1.1 billion.  During the fourth quarter of fiscal 2022, the Company repurchased approximately 3.7 million shares of its common stock for approximately $95 million bringing total purchases under FRG’s buyback plan to 5.9 million shares.  FRG finished fiscal 2022 with approximately 34.9 million shares outstanding, a reduction of shares outstanding of approximately 15{194d821e0dc8d10be69d2d4a52551aeafc2dee4011c6c9faa8f16ae7103581f6} from the beginning of the fiscal year. 

“Our financial performance in the fourth quarter was in line with the outlook we provided in November,” stated Brian Kahn, Franchise Group’s President and CEO.  “Our franchising activity continued to accelerate across FRG in 2022. We finished the year with 259 new territories sold and a backlog across all brands of 482 locations. We expect organic growth in 2023 to drive increased EBITDA and cash flow.”

The Company currently has six reportable segments: American Freight; The Vitamin Shoppe; Pet Supplies Plus; Buddy’s; Sylvan; and Badcock.  The following table summarizes Revenue, Adjusted EBITDA, and Net Income/(Loss) for each of these segments.  Reconciliations of Adjusted EBITDA, Non-GAAP Net Income and Non-GAAP EPS to their respective most comparable GAAP measures, are included below under “Non-GAAP Financial Measures and Key Metrics.”

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Twelve Months Ended

 

 

December 31, 2022

 

 

December 31, 2022

 

 

 

 

Adjusted

 

Net

 

 

 

 

Adjusted

 

Net

 

 

Revenue

 

EBITDA

 

Income/(Loss)

 

 

Revenue

 

EBITDA

 

Income/(Loss)

 

 

(In thousands)

 

 

(In thousands)

American Freight

 

$

216,328

 

$

(14,732

)

 

$

(21,724

)

 

 

$

883,484

 

$

3,711

 

 

$

(103,426

)

Vitamin Shoppe

 

 

292,820

 

 

23,520

 

 

 

4,030

 

 

 

 

1,206,824

 

 

134,918

 

 

 

57,060

 

Pet Supplies Plus

 

 

361,752

 

 

36,195

 

 

 

14,126

 

 

 

 

1,288,724

 

 

114,705

 

 

 

43,806

 

Buddy’s

 

 

14,533

 

 

3,867

 

 

 

1,393

 

 

 

 

57,407

 

 

15,824

 

 

 

6,439

 

Sylvan Learning

 

 

11,236

 

 

4,069

 

 

 

525

 

 

 

 

42,336

 

 

13,901

 

 

 

1,127

 

Badcock

 

 

219,222

 

 

16,279

 

 

 

(38,599

)

 

 

 

919,057

 

 

83,845

 

 

 

(38,064

)

Corporate

 

 

 

 

(3,945

)

 

 

39,539

 

 

 

 

 

 

(12,866

)

 

 

(35,515

)

Total

 

$

1,115,890

 

$

65,253

 

 

$

(710

)

 

 

$

4,397,832

 

$

354,038

 

 

$

(68,573

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outlook
For fiscal 2023, FRG expects to generate revenue of approximately $4.4 billion, net loss of approximately $1.4 million or $0.04 per share, Adjusted EBITDA of approximately $355 million and Non-GAAP EPS of approximately $2.90. From a reporting perspective, fiscal 2023 will include 52 weeks of operating results compared to fiscal 2022 which had 53 weeks of operating results creating a benefit of approximately $70 million in revenue and $11 million of Adjusted EBITDA.  In calculating EPS, the Company is using approximately 34.9 million weighted average shares outstanding. Non-GAAP EPS is calculated by adding the tax effected impact of adjustments to EBITDA to net income on a per share basis. In calculating GAAP and Non-GAAP EPS, the Company is currently using an effective tax rate of approximately 25.8{194d821e0dc8d10be69d2d4a52551aeafc2dee4011c6c9faa8f16ae7103581f6}.

The Company does not provide a quantitative reconciliation of forward-looking, Non-GAAP financial measures such as forecasted Adjusted EBITDA or Non-GAAP EPS to the most directly comparable GAAP financial measures because it is difficult to reliably predict or estimate the relevant components without unreasonable effort due to future uncertainties that may potentially have significant impact on such calculations, and providing them may imply a degree of precision that would be confusing or potentially misleading. Estimates exclude potential acquisitions, divestitures or refranchising activities.  See “Non-GAAP Financial Measures and Key Metrics.”

Conference Call Information
Franchise Group will conduct a conference call on February 28th at 4:30 P.M. ET to discuss its business and financial results for the fiscal 2022 fourth quarter and full year.  A real-time webcast of the conference call will be available on the Events page of Franchise Group’s website at www.franchisegrp.com. The conference call can also be accessed live via telephone at (833) 630-1956. Participants should ask to be joined to the Franchise Group Inc. call. Please dial in 5-10 minutes prior to the scheduled start time.

About Franchise Group, Inc.
Franchise Group is an owner and operator of franchised and franchisable businesses that continually looks to grow its portfolio of brands while utilizing its operating and capital allocation philosophy to generate strong cash flow for its shareholders. Franchise Group’s business lines include Pet Supplies Plus, American Freight, The Vitamin Shoppe, Badcock Home Furniture & more, Buddy’s Home Furnishings, Sylvan Learning and Wag N Wash. On a combined basis, Franchise Group currently operates over 3,000 locations predominantly located in the U.S. that are either Company-run or operated pursuant to franchising and dealer agreements.

 

FRANCHISE GROUP, INC. AND SUBSIDIARIES

Consolidated Balance Sheets

 

 

 

 

 

(In thousands, except share count and per share data)

 

December 31, 2022

 

December 25, 2021

Assets

 

(Audited)

 

(Audited)

Current assets:

 

 

 

 

Cash and cash equivalents

 

$

80,783

 

$

292,714

Current receivables, net

 

 

170,162

 

 

118,698

Current securitized receivables, net

 

 

292,913

 

 

369,567

Inventories, net

 

 

736,841

 

 

673,170

Current assets held for sale

 

 

8,528

 

 

Other current assets

 

 

27,272

 

 

24,063

Total current assets

 

 

1,316,499

 

 

1,478,212

Property, plant, and equipment, net

 

 

223,718

 

 

449,886

Non-current receivables, net

 

 

11,735

 

 

11,755

Non-current securitized receivables, net

 

 

39,527

 

 

47,252

Goodwill

 

 

737,402

 

 

806,536

Intangible assets, net

 

 

116,799

 

 

127,951

Tradenames

 

 

222,703

 

 

222,687

Operating lease right-of-use assets

 

 

890,949

 

 

714,741

Investment in equity securities

 

 

11,587

 

 

35,249

Other non-current assets

 

 

59,493

 

 

18,902

Total assets

 

$

3,630,412

 

$

3,913,171

Liabilities and Stockholders’ Equity

 

 

 

 

Current liabilities:

 

 

 

 

Current installments of long-term obligations, net

 

$

6,935

 

$

183,924

Current installments of debt secured by accounts receivable, net

 

 

340,021

 

 

302,246

Current operating lease liabilities

 

 

179,519

 

 

173,101

Accounts payable and accrued expenses

 

 

376,895

 

 

410,552

Other current liabilities

 

 

40,541

 

 

50,833

Total current liabilities

 

 

943,911

 

 

1,120,656

Long-term obligations, net, excluding current installments

 

 

1,374,479

 

 

1,278,469

Non-current debt secured by accounts receivable, net

 

 

107,448

 

 

105,256

Non-current operating lease liabilities

 

 

720,474

 

 

557,071

Other non-current liabilities

 

 

62,720

 

 

88,888

Total liabilities

 

 

3,209,032

 

 

3,150,340

Stockholders’ equity:

 

 

 

 

Common stock, $0.01 par value per share, 180,000,000 and 180,000,000 shares authorized, 34,925,773 and 40,296,688 shares issued and outstanding at December 31, 2022 and December 25, 2021, respectively

 

 

349

 

 

403

Preferred stock, $0.01 par value per share, 20,000,000 and 20,000,000 shares authorized, 4,541,125 and 4,541,125 shares issued and outstanding at December 31, 2022 and December 25, 2021, respectively

 

 

45

 

 

45

Additional paid-in capital

 

 

311,069

 

 

475,396

Retained earnings

 

 

109,917

 

 

286,987

Total equity

 

 

421,380

 

 

762,831

Total liabilities and equity

 

$

3,630,412

 

$

3,913,171

 

 

 

 

 

FRANCHISE GROUP, INC. AND SUBSIDIARIES

Consolidated Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Twelve Months Ended

(In thousands, except share count and per share data)

 

December 31, 2022

 

December 25, 2021

 

December 31, 2022

 

December 25, 2021

 

 

(Unaudited)

 

(Unaudited)

 

(Audited)

 

(Audited)

Revenues:

 

 

 

 

 

 

 

 

Product

 

$

978,231

 

 

$

840,278

 

 

$

3,832,291

 

 

$

3,012,471

 

Service and other

 

 

130,295

 

 

 

94,445

 

 

 

535,961

 

 

 

209,103

 

Rental

 

 

7,363

 

 

 

7,553

 

 

 

29,580

 

 

 

33,630

 

Total revenues

 

 

1,115,889

 

 

 

942,276

 

 

 

4,397,832

 

 

 

3,255,204

 

Operating expenses:

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

Product

 

 

663,600

 

 

 

545,068

 

 

 

2,485,934

 

 

 

1,892,741

 

Service and other

 

 

10,067

 

 

 

6,430

 

 

 

36,340

 

 

 

16,506

 

Rental

 

 

2,831

 

 

 

2,683

 

 

 

11,070

 

 

 

11,552

 

Total cost of revenue

 

 

676,498

 

 

 

554,181

 

 

 

2,533,344

 

 

 

1,920,799

 

Selling, general, and administrative expenses

 

 

399,648

 

 

 

327,638

 

 

 

1,573,281

 

 

 

1,108,054

 

Goodwill impairment

 

 

 

 

 

 

 

 

70,000

 

 

 

 

Total operating expenses

 

 

1,076,146

 

 

 

881,819

 

 

 

4,176,625

 

 

 

3,028,853

 

Income from operations

 

 

39,743

 

 

 

60,457

 

 

 

221,207

 

 

 

226,351

 

Other (income) expense:

 

 

 

 

 

 

 

 

Bargain purchase gain

 

 

 

 

 

132,559

 

 

 

3,514

 

 

 

132,559

 

Gain on sale-leaseback transactions, net

 

 

547

 

 

 

 

 

 

59,772

 

 

 

 

Other, net

 

 

(1,528

)

 

 

(17,552

)

 

 

(21,929

)

 

 

(67,368

)

Interest expense, net

 

 

(97,580

)

 

 

(41,620

)

 

 

(339,982

)

 

 

(133,114

)

Income (loss) from continuing operations before income taxes

 

 

(58,818

)

 

 

133,844

 

 

 

(77,418

)

 

 

158,428

 

Income tax expense (benefit)

 

 

(58,108

)

 

 

(17,938

)

 

 

(8,845

)

 

 

(33,538

)

Income (loss) from continuing operations

 

 

(710

)

 

 

151,782

 

 

 

(68,573

)

 

 

191,966

 

Income (loss) from discontinued operations, net of tax

 

 

 

 

 

(4,613

)

 

 

 

 

 

171,822

 

Net income (loss) attributable to Franchise Group, Inc.

 

$

(710

)

 

$

147,169

 

 

$

(68,573

)

 

$

363,788

 

 

 

 

 

 

 

 

 

 

Amounts attributable to Franchise Group, Inc.:

 

 

 

 

 

 

 

 

Net income (loss) from continuing operations

 

$

(710

)

 

$

151,782

 

 

$

(68,573

)

 

$

191,966

 

Net income (loss) from discontinued operations:

 

 

 

 

 

(4,613

)

 

 

 

 

 

171,822

 

Net income (loss) attributable to Franchise Group, Inc.

 

$

(710

)

 

$

147,169

 

 

$

(68,573

)

 

$

363,788

 

 

 

 

 

 

 

 

 

 

Income (loss) per share from continuing operations

 

 

 

 

 

 

 

 

Basic

 

$

(0.08

)

 

$

3.71

 

 

$

(1.96

)

 

$

4.56

 

Diluted

 

 

(0.08

)

 

 

3.64

 

 

 

(1.96

)

 

 

4.48

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

Basic

 

$

(0.08

)

 

$

3.60

 

 

$

(1.96

)

 

$

8.83

 

Diluted

 

 

(0.08

)

 

 

3.53

 

 

 

(1.96

)

 

 

8.67

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

37,147,507

 

 

 

40,284,349

 

 

 

39,309,855

 

 

 

40,199,681

 

Diluted

 

 

37,147,507

 

 

 

41,081,519

 

 

 

39,309,855

 

 

 

40,964,182

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FRANCHISE GROUP, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

(In thousands)

 

December 31, 2022

 

December 25, 2021

 

 

(Audited)

 

(Audited)

Operating Activities

 

 

 

 

Net income (loss)

 

$

(68,573

)

 

$

363,788

 

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

 

 

 

Provision for doubtful accounts for accounts receivable

 

 

136,978

 

 

 

8,878

 

Goodwill impairment

 

 

70,000

 

 

 

 

Depreciation, amortization, and impairment charges

 

 

85,363

 

 

 

72,765

 

Amortization of deferred financing costs

 

 

17,327

 

 

 

48,552

 

Amortization of secured debt discount

 

 

103,207

 

 

 

4,413

 

Stock-based compensation expense

 

 

15,082

 

 

 

13,696

 

Gain on sale-leaseback, bargain purchases, and sales of Company-owned stores, net

 

 

(66,078

)

 

 

(137,747

)

Prepayment penalty for early debt extinguishment

 

 

 

 

 

36,726

 

Gain on divestiture of Liberty Tax

 

 

 

 

 

(188,092

)

Change in fair value of investment

 

 

23,662

 

 

 

31,773

 

Deferred income taxes

 

 

(74,208

)

 

 

709

 

Other, net

 

 

577

 

 

 

1,749

 

Change in

 

 

 

 

Accounts, notes, and interest receivable

 

 

(58,814

)

 

 

(10,396

)

Securitized accounts receivable

 

 

(50,359

)

 

 

(8,147

)

Income taxes receivable

 

 

4,117

 

 

 

(20,191

)

Other assets

 

 

(3,804

)

 

 

12,939

 

Interest payable for secured debt

 

 

(70,667

)

 

 

3,089

 

Accounts payable and accured expenses

 

 

(29,177

)

 

 

(12,215

)

Inventory

 

 

(64,663

)

 

 

(121,393

)

Deferred revenue

 

 

(7,396

)

 

 

5,073

 

Net cash provided (used in) operating activities

 

 

(37,426

)

 

 

105,969

 

Investing Activities

 

 

 

 

Purchases of property, plant, and equipment

 

 

(53,984

)

 

 

(48,045

)

Proceeds from sale of property, plant, and equipment

 

 

273,605

 

 

 

12,872

 

Acquisition of business, net of cash and restricted cash acquired

 

 

(3,843

)

 

 

(1,063,811

)

Divestituture of business, net of cash and restricted cash sold

 

 

 

 

 

179,471

 

Issuance of operating loans to franchisees

 

 

 

 

 

(17,749

)

Payments received on operating loans to franchisees

 

 

 

 

 

23,103

 

Net cash provided by (used in) investing activities

 

 

215,778

 

 

 

(914,159

)

Financing Activities

 

 

 

 

Dividends paid

 

 

(111,728

)

 

 

(67,234

)

Issuance of long-term debt and other obligations

 

 

439,000

 

 

 

1,901,724

 

Repayment of long-term debt and other obligations

 

 

(541,406

)

 

 

(1,261,455

)

Proceeds from secured debt obligations

 

 

382,133

 

 

 

400,000

 

Repayment of secured debt obligations

 

 

(374,706

)

 

 

 

Issuance of common stock

 

 

 

 

 

 

Issuance of preferred stock

 

 

 

 

 

79,542

 

Payments for repurchase of common stock

 

 

(172,455

)

 

 

 

Principal payments of finance lease obligations

 

 

(2,673

)

 

 

 

Payment for debt issue costs and prepayment penalty on extinguishment

 

 

(1,339

)

 

 

(102,652

)

Cash paid for taxes on exercises/vesting of stock-based compensation

 

 

(7,010

)

 

 

(191

)

Net cash provided by (used in) financing activities

 

 

(390,184

)

 

 

949,734

 

Effect of exchange rate changes on cash, net

 

 

 

 

 

36

 

Net increase in cash and cash equivalents and restricted cash

 

 

(211,832

)

 

 

141,580

 

Cash, cash equivalents and restricted cash at beginning of year

 

 

293,082

 

 

 

151,502

 

Cash, cash equivalents and restricted cash at end of year

 

$

81,250

 

 

$

293,082

 

 

 

 

 

 

Supplemental Cash Flow Disclosure

 

 

 

 

Cash paid for taxes, net of refunds

 

$

65,796

 

 

$

42,154

 

Cash paid for interest

 

 

81,158

 

 

 

91,623

 

Cash paid for interest on secured debt

 

 

91,994

 

 

 

 

Accrued capital expenditures

 

 

3,401

 

 

 

3,445

 

Non-cash proceeds from divestiture of Liberty Tax

 

 

 

 

 

74,073

 

Deferred financing costs from issuance of common stock

 

 

 

 

 

 

Capital expenditures funded by finance lease liabilities

 

 

7,333

 

 

 

756

 

Tax receivable agreement included in other long-term liabilities

 

 

 

 

 

504

 

 

 

 

 

 

Non-GAAP Financial Measures and Key Metrics

Adjusted EBITDA, Non-GAAP Net Income and Non-GAAP EPS are financial measures that are not prepared in accordance with GAAP. Management believes the presentation of these measures is useful to investors as supplemental measures in evaluating the aggregate performance of the Company’s operating businesses and in comparing its results from period to period because they exclude items that the Company does not believe are reflective of its core or ongoing operating results. These measures are used by management to evaluate the Company’s performance and make resource allocation decisions each period. These metrics are also used in the determination of executive management’s compensation. Adjusted EBITDA, Non-GAAP Net Income and Non-GAAP EPS should not be considered in isolation or as a substitute for net income or other income statement information prepared in accordance with GAAP and our presentation of these non-GAAP measures may not be comparable to similarly titled measures used by other companies.

Management defines and calculates Adjusted EBITDA as net income (loss) from continuing operations before interest, income taxes, depreciation and amortization adjusted for certain non-core or non-operational items related to executive severance and related costs, stock-based compensation, shareholder litigation costs, corporate governance costs, accrued judgments and settlements, net of estimated revenue, store closures, rebranding costs, acquisition costs, inventory fair value step up amortization and prepayment penalty on early debt repayment. Adjusted EBITDA is a financial measure that is not prepared in accordance with GAAP.

Management defines and calculates Non-GAAP Net Income and Non-GAAP EPS as net income (loss) and net income (loss) per diluted share from continuing operations adjusted for non-core or non-operational items related to executive severance and related costs, stock-based compensation, non-cash executive compensation expense, shareholder litigation costs, prepayment penalties on early debt repayment, non-cash amortization of debt issuance costs, store closures, the Badcock segment’s in-house financing operations, rebranding costs, acquisition costs, inventory fair value step up amortization, and amortization of acquired intangible assets. Although amortization of acquired intangible assets is excluded from these non-GAAP measures, it is important for investors to understand that such intangible assets support revenue generation. Management excludes amortization of intangible assets because these are non-cash amounts for which the amount and frequency are significantly impacted by the timing and size of our acquisitions, which vary from period to periods and across companies. The tax effect on the related non-GAAP adjustments was calculated based on an estimated annual non-GAAP effective tax rate of 25.8{194d821e0dc8d10be69d2d4a52551aeafc2dee4011c6c9faa8f16ae7103581f6}.

Reconciliation of Adjusted EBITDA
Below are reconciliations of Net Income/(Loss) from continuing operations to Adjusted EBITDA for the three and twelve months ended December 31, 2022.

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended December 31, 2022

($ In thousands)

 

Buddy’s

 

Pet Supplies Plus

 

American Freight

 

Vitamin Shoppe

 

Sylvan

 

Badcock

 

Corporate

 

Total

Net income (loss) from continuing operations

 

$

1,393

 

$

14,126

 

$

(21,724

)

 

$

4,030

 

$

525

 

 

$

(38,599

)

 

$

39,539

 

 

$

(710

)

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

1,221

 

 

7,054

 

 

11,388

 

 

 

9,523

 

 

1,073

 

 

 

66,413

 

 

 

907

 

 

 

97,579

 

Income tax expense (benefit)

 

 

484

 

 

4,907

 

 

(7,527

)

 

 

1,400

 

 

250

 

 

 

(10,742

)

 

 

(46,879

)

 

 

(58,107

)

Depreciation and amortization charges

 

 

769

 

 

5,801

 

 

2,964

 

 

 

7,748

 

 

1,902

 

 

 

1,293

 

 

 

 

 

 

20,477

 

Total Adjustments

 

 

2,474

 

 

17,762

 

 

6,825

 

 

 

18,671

 

 

3,225

 

 

 

56,964

 

 

 

(45,972

)

 

 

59,949

 

EBITDA

 

 

3,867

 

 

31,888

 

 

(14,899

)

 

 

22,701

 

 

3,750

 

 

 

18,365

 

 

 

(6,433

)

 

 

59,239

 

Adjustments to EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Executive severance and related costs

 

 

 

 

220

 

 

797

 

 

 

 

 

 

 

 

19

 

 

 

 

 

 

1,036

 

Litigation costs and settlements

 

 

 

 

 

 

5

 

 

 

215

 

 

380

 

 

 

 

 

 

 

 

 

600

 

Stock-based and long term executive compensation

 

 

 

 

2,049

 

 

(1,016

)

 

 

 

 

(61

)

 

 

 

 

 

935

 

 

 

1,907

 

Corporate compliance costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28

 

 

 

28

 

Store closures

 

 

 

 

66

 

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

103

 

Securitized accounts receivable interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(39,109

)

 

 

 

 

 

(39,109

)

Securitized accounts receivable bad debt reserve

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42,447

 

 

 

 

 

 

42,447

 

W.S. Badcock financing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,255

)

 

 

 

 

 

(3,255

)

Prepayment penalty on early debt repayment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Right-of-use asset and long-term asset impairment

 

 

 

 

1,598

 

 

277

 

 

 

604

 

 

 

 

 

205

 

 

 

 

 

 

2,684

 

Goodwill impairment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Integration costs

 

 

 

 

345

 

 

67

 

 

 

 

 

 

 

 

(3,458

)

 

 

 

 

 

(3,046

)

Divestiture costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,065

 

 

 

 

 

 

1,065

 

Acquisition costs

 

 

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29

 

Loss on investment in equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,525

 

 

 

1,525

 

Acquisition bargain purchase gain

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale-leaseback and owned properties, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Adjustments to EBITDA

 

 

 

 

4,307

 

 

167

 

 

 

819

 

 

319

 

 

 

(2,086

)

 

 

2,488

 

 

 

6,014

 

Adjusted EBITDA

 

$

3,867

 

$

36,195

 

$

(14,732

)

 

$

23,520

 

$

4,069

 

 

$

16,279

 

 

$

(3,945

)

 

$

65,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Twelve Months Ended December 31, 2022

($ In thousands)

 

Buddy’s

 

Pet Supplies Plus

 

American Freight

 

Vitamin Shoppe

 

Sylvan

 

Badcock

 

Corporate

 

Total

Net income (loss) from continuing operations

 

$

6,439

 

$

43,806

 

$

(103,426

)

 

$

57,060

 

 

$

1,127

 

$

(38,064

)

 

$

(35,515

)

 

$

(68,573

)

Add back:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

3,844

 

 

22,206

 

 

35,494

 

 

 

29,909

 

 

 

3,391

 

 

243,046

 

 

 

2,092

 

 

 

339,982

 

Income tax expense (benefit)

 

 

2,237

 

 

15,216

 

 

(11,592

)

 

 

19,820

 

 

 

792

 

 

(12,592

)

 

 

(22,726

)

 

 

(8,845

)

Depreciation and amortization charges

 

 

3,040

 

 

23,280

 

 

10,798

 

 

 

28,836

 

 

 

7,974

 

 

8,014

 

 

 

 

 

 

81,942

 

Total Adjustments

 

 

9,121

 

 

60,702

 

 

34,700

 

 

 

78,565

 

 

 

12,157

 

 

238,468

 

 

 

(20,634

)

 

 

413,079

 

EBITDA

 

 

15,560

 

 

104,508

 

 

(68,726

)

 

 

135,625

 

 

 

13,284

 

 

200,404

 

 

 

(56,149

)

 

 

344,506

 

Adjustments to EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Executive severance and related costs

 

 

 

 

409

 

 

797

 

 

 

 

 

 

 

 

684

 

 

 

 

 

 

1,890

 

Litigation costs and settlements

 

 

55

 

 

 

 

868

 

 

 

962

 

 

 

380

 

 

 

 

 

(1,739

)

 

 

526

 

Stock-based and long term executive compensation

 

 

209

 

 

6,936

 

 

(816

)

 

 

 

 

 

219

 

 

 

 

 

14,874

 

 

 

21,422

 

Corporate compliance costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

608

 

 

 

608

 

Store closures

 

 

 

 

402

 

 

366

 

 

 

 

 

 

 

 

 

 

 

575

 

 

 

1,342

 

Securitized accounts receivable interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(192,920

)

 

 

 

 

 

(192,920

)

Securitized accounts receivable bad debt reserve

 

 

 

 

 

 

 

 

 

 

 

 

 

 

144,402

 

 

 

 

 

 

144,402

 

W.S. Badcock financing operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,841

)

 

 

 

 

 

(7,841

)

Prepayment penalty on early debt repayment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Right-of-use asset and long-term asset impairment

 

 

 

1,598

 

 

1,014

 

 

 

604

 

 

 

 

 

205

 

 

 

 

 

 

3,422

 

Goodwill impairment

 

 

 

 

 

 

70,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70,000

 

Integration costs

 

 

 

 

675

 

 

194

 

 

 

 

 

 

18

 

 

(3,161

)

 

 

 

 

 

(2,274

)

Divestiture costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,079

 

 

 

 

 

 

4,079

 

Acquisition costs

 

 

 

 

177

 

 

14

 

 

 

 

 

 

 

 

782

 

 

 

5,294

 

 

 

6,267

 

Loss on investment in equity securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,671

 

 

 

23,671

 

Acquisition bargain purchase gain

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,514

)

 

 

 

 

 

(3,514

)

Gain on sale-leaseback and owned properties, net

 

 

 

 

 

 

 

 

 

(2,273

)

 

 

 

 

(59,275

)

 

 

 

 

 

(61,548

)

Total Adjustments to EBITDA

 

 

264

 

 

10,197

 

 

72,437

 

 

 

(707

)

 

 

617

 

 

(116,559

)

 

 

43,283

 

 

 

9,532

 

Adjusted EBITDA

 

$

15,824

 

$

114,705

 

$

3,711

 

 

$

134,918

 

 

$

13,901

 

$

83,845

 

 

$

(12,866

)

 

$

354,038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Non-GAAP Net Income and EPS
Below are reconciliations of Net Income/(Loss) from continuing operations to Non-GAAP Net Income and Net Income/(Loss) from continuing operations per diluted share to Non-GAAP EPS for the three and twelve months ended December 31, 2022.

 

 

For the Three Months Ended

 

For the Twelve Months Ended

($ In thousands except share count and per share data)

 

December 31, 2022

 

December 31, 2022

 

 

 

 

 

 

 

 

 

Net income (loss) from continuing operations / Net income (loss) from continuing operations per diluted share

 

$

(710

)

 

 

(0.02

)

 

$

(68,573

)

 

$

(1.74

)

Less: Preferred dividend declared

 

 

(2,129

)

 

 

(0.06

)

 

 

(8,514

)

 

 

(0.22

)

Adjusted Net Income available to Common Stockholder

 

 

(2,839

)

 

 

(0.08

)

 

 

(77,087

)

 

 

(1.96

)

Add back:

 

 

 

 

 

 

 

 

Executive severance and related costs

 

 

1,036

 

 

 

0.03

 

 

 

1,890

 

 

 

0.05

 

Litigation costs and settlements

 

 

600

 

 

 

0.02

 

 

 

526

 

 

 

0.01

 

Stock-based and long term executive compensation

 

 

1,907

 

 

 

0.05

 

 

 

21,422

 

 

 

0.55

 

Corporate compliance costs

 

 

28

 

 

 

 

 

 

608

 

 

 

0.02

 

Store closures

 

 

103

 

 

 

 

 

 

1,342

 

 

 

0.03

 

Securitized accounts receivable interest income

 

 

(39,109

)

 

 

(1.05

)

 

 

(192,920

)

 

 

(4.91

)

Securitized accounts receivable bad debt reserve

 

 

42,447

 

 

 

1.14

 

 

 

144,402

 

 

 

3.68

 

W.S. Badcock financing operations

 

 

(3,255

)

 

 

(0.09

)

 

 

(7,841

)

 

 

(0.20

)

Prepayment penalty on early debt repayment

 

 

 

 

 

 

 

 

 

 

 

 

Right-of-use asset and long-term asset impairment

 

 

2,684

 

 

 

0.07

 

 

 

3,422

 

 

 

0.09

 

Goodwill impairment

 

 

 

 

 

 

 

 

70,000

 

 

 

1.78

 

Integration costs

 

 

(3,046

)

 

 

(0.08

)

 

 

(2,274

)

 

 

(0.06

)

Divestiture costs

 

 

1,065

 

 

 

0.03

 

 

 

4,079

 

 

 

0.10

 

Acquisition costs

 

 

29

 

 

 

 

 

 

6,267

 

 

 

0.16

 

Loss on investment in equity securities

 

 

1,525

 

 

 

0.04

 

 

 

23,671

 

 

 

0.60

 

Acquisition bargain purchase gain

 

 

 

 

 

 

 

 

(3,514

)

 

 

(0.09

)

Gain on sale-leaseback and owned properties, net

 

 

 

 

 

 

 

 

(61,548

)

 

 

(1.57

)

Adjustments to EBITDA

 

 

6,014

 

 

 

0.16

 

 

 

9,532

 

 

 

0.24

 

Non-cash amortization of debt issuance costs

 

 

2,258

 

 

 

0.06

 

 

 

17,327

 

 

 

0.44

 

Amortization of acquisition-related intangibles

 

 

4,137

 

 

 

0.11

 

 

 

16,898

 

 

 

0.43

 

Securitized receivables interest expense

 

 

64,405

 

 

 

1.74

 

 

 

227,962

 

 

 

5.80

 

Tax impact

 

 

(56,522

)

 

 

(1.52

)

 

 

(52,003

)

 

 

(1.32

)

Impact of diluted share count assuming non-GAAP net income

 

 

 

 

 

 

 

 

 

 

 

 

Total Adjustments to Net income (loss) from continuing operations

 

20,293

 

 

 

0.55

 

 

 

219,716

 

 

 

5.59

 

Non-GAAP Net Income from continuing operations / Non-GAAP diluted EPS from continuing operations

 

$

17,454

 

 

$

0.47

 

 

$

142,629

 

 

$

3.63

 

Basic weighted average shares

 

 

 

 

37,147,507

 

 

 

 

 

39,309,855

 

Non-GAAP diluted weighted average shares outstanding

 

 

 

 

37,147,507

 

 

 

 

 

39,309,855

 

 

 

 

 

 

 

 

 

 

Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, projections, predictions, expectations, or beliefs about future events or results and are not statements of historical fact. Such statements may include statements regarding the Company’s results of operation and financial condition, the Company’s stock repurchase program, including whether the Company will continue purchasing stock thereunder and the timing and amount thereof and its expectations and outlook for fiscal 2023. Such forward-looking statements are based on various assumptions as of the time they are made, and are inherently subject to known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are often accompanied by words that convey projected future events or outcomes such as “expect,” “believe,” “estimate,” “plan,” “project,” “anticipate,” “intend,” “will,” “may,” “view,” “opportunity,” “potential,” or words of similar meaning or other statements concerning opinions or judgment of the Company or its management about future events. Although the Company believes that its expectations with respect to forward-looking statements are based upon reasonable assumptions within the bounds of its existing knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements of the Company will not differ materially from any projected future results, performance or achievements expressed or implied by such forward-looking statements. Actual future results, performance or achievements may differ materially from historical results or those anticipated depending on a variety of factors, many of which are beyond the control of the Company.  The Company refers you to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of the Company’s Form 10-K for the fiscal year ended December 31, 2022, and comparable sections of the Company’s Quarterly Reports on Form 10-Q and other filings, which have been filed with the SEC and are available on the SEC’s website at www.sec.gov. All of the forward-looking statements made in this press release are expressly qualified by the cautionary statements contained or referred to herein. The actual results or developments anticipated may not be realized or, even if substantially realized, they may not have the expected consequences to or effects on the Company or its business or operations. Readers are cautioned not to rely on the forward-looking statements contained in this press release. Forward-looking statements speak only as of the date they are made and the Company does not undertake any obligation to update, revise or clarify these forward-looking statements, whether as a result of new information, future events or otherwise.

Investor Relations Contact:
Andrew F. Kaminsky
EVP & Chief Administrative Officer
Franchise Group, Inc.
[email protected]
(914) 939-5161