Attached files

file filename
8-K - FORM 8-K - SMITH & WESSON BRANDS, INC.d289115d8k.htm

Exhibit 99.1

 

LOGO

Contact: Liz Sharp, VP Investor Relations    

Smith & Wesson Holding Corp.

(413) 747-6284

lsharp@smith-wesson.com        

Smith & Wesson Holding Corporation Reports

Second Quarter Fiscal 2017 Financial Results

- Second Quarter Net Sales of $233.5 Million, up 63.0% Year-Over-Year

- Second Quarter GAAP Net Income Per Diluted Share of $0.57

- Second Quarter Non-GAAP Net Income Per Diluted Share of $0.68

Company Increases Full Year Fiscal 2017 Financial Guidance

SPRINGFIELD, Mass., December 1, 2016 — Smith & Wesson Holding Corporation (NASDAQ Global Select: SWHC), one of the world’s leading providers of firearms and quality products for the shooting, hunting, and rugged outdoor enthusiast, today announced financial results for the fiscal second quarter 2017, ended October 31, 2016.

Second Quarter Fiscal 2017 Financial Highlights

 

    Quarterly net sales were $233.5 million compared with $143.2 million for the second quarter last year, an increase of 63.0%.

 

    Gross margin for the quarter was 41.8% compared with 39.2% for the second quarter last year.

 

    Quarterly GAAP net income was $32.5 million, or $0.57 per diluted share, compared with $12.5 million, or $0.22 per diluted share, for the comparable quarter last year.

 

    Quarterly non-GAAP net income was $39.1 million, or $0.68 per diluted share, compared with $14.2 million, or $0.25 per diluted share, for the comparable quarter last year. GAAP to non-GAAP adjustments in net income exclude a number of acquisition-related costs, including amortization, one-time transaction costs, and inventory valuation adjustments. For a detailed reconciliation, see the schedules that follow in this release.

 

    Quarterly non-GAAP Adjusted EBITDAS was $72.4 million, or 31.0% of net sales.

 

    The company acquired substantially all of the net assets of Taylor Brands, LLC (“Taylor Brands”) and all of the issued and outstanding stock of Crimson Trace Corporation (“Crimson Trace”) for an aggregate of $178.1 million, subject to certain adjustments, utilizing cash on hand.

 

    The company’s unsecured revolving credit line commitment was increased to $500 million from $225 million.

James Debney, Smith & Wesson Holding Corporation President and Chief Executive Officer, said, “We are very pleased with our second quarter results, which exceeded our financial guidance. In our Firearms Segment, we believe higher revenue was driven by strong consumer demand as reflected in adjusted background checks from the National Instant

 

Page 1 of 8


Criminal Background Check System (NICS) as well as our own market share gains. In our Outdoor Products & Accessories Segment, we completed the acquisitions of Taylor Brands and Crimson Trace, both of which were accretive to our non-GAAP earnings.”

“Subsequent to the end of the quarter, we completed the acquisition of substantially all of the net assets of Ultimate Survival Technologies, Inc. (“UST”), a provider of high-quality survival and camping products. UST delivered compound annual revenue growth of 49% from 2012 through 2015, maintained healthy gross margins, and developed hundreds of high quality products. We believe the UST distribution network will create incremental opportunities for our existing accessory product lines.”

“Overall, we are well on our way to achieving our vision of being a leading provider of high-quality products for the shooting, hunting, and rugged outdoor enthusiast. By executing our strategy, we have successfully grown from a single operating division to four operating divisions that serve a large addressable market and represent more than 18 respected consumer brands. Accordingly, on January 1, 2017, our holding corporation will become American Outdoor Brands Corporation, pending shareholder approval. We believe this name better represents our broad range of product offerings and our plan to continue building upon our portfolio of strong American brands. American Outdoor Brands Corporation will serve as the holding corporation for Smith & Wesson Corp., Battenfeld Technologies, Inc., and Crimson Trace Corporation, which represent our company’s firearms, manufacturing services, accessories, and electro-optics divisions. With a commitment to creating, preserving, and acquiring strong brands, we remain committed to our future growth, focusing on brands and products that best meet the needs and lifestyle of our target consumers,” concluded Debney.

Jeffrey D. Buchanan, Executive Vice President, Chief Financial Officer, and Chief Administrative Officer, said, “During the quarter, we secured a commitment to increase our revolving line of credit to $500 million from $225 million. This expansion of our unsecured credit line provides us with greater opportunities to invest in our future growth, both organically and through strategic acquisitions. Our increased access to capital is a clear reflection of the confidence our bankers have in our company as well as the overall strength of our business.”

Financial Outlook

SMITH & WESSON HOLDING CORPORATION

NET SALES AND EARNINGS PER SHARE GUIDANCE, INCLUDING GAAP TO NON-GAAP RECONCILIATION (Unaudited)

 

     Range for the
Three Months Ending
January 31, 2017
     Range for the
Year Ending
April 30, 2017
 

Net sales (in thousands)

   $ 230,000       $ 240,000       $ 920,000       $ 930,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

GAAP income per share - diluted

   $ 0.44       $ 0.49       $ 2.11       $ 2.16   

Acquisition-related costs

     —           —           0.06         0.06   

Amortization of acquired intangible assets

     0.10         0.10         0.32         0.32   

Fair value inventory step-up and backlog expense

     0.01         0.01         0.08         0.08   

Transition costs

     0.01         0.01         0.02         0.02   

Tax effect of non-GAAP adjustments

     (0.04      (0.04      (0.17      (0.17
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-GAAP income per share - diluted

   $ 0.52       $ 0.57       $ 2.42       $ 2.47   
  

 

 

    

 

 

    

 

 

    

 

 

 

Conference Call and Webcast

The company will host a conference call and webcast today, December 1, 2016, to discuss its second quarter fiscal 2017 financial and operational results. Speakers on the conference call will include James Debney, President and Chief Executive Officer, and Jeffrey D. Buchanan, Executive Vice President, Chief Financial Officer, and Chief Administrative Officer. The conference call may include forward-looking statements. The conference call and webcast will begin at 5:00 p.m. Eastern Time (2:00 p.m. Pacific Time). Those interested in listening to the conference call via telephone may call directly at (844) 309-6568 and reference conference code 22558234. No RSVP is necessary. The conference call audio webcast can also be accessed live and for replay on the company’s website at www.smith-wesson.com, under the

 

Page 2 of 8


Investor Relations section. The company will maintain an audio replay of this conference call on its website for a period of time after the call. No other audio replay will be available.

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

In this press release, certain non-GAAP financial measures, including “non-GAAP net income,” “Adjusted EBITDAS,” and “free cash flow” are presented. From time-to-time, the company considers and uses these supplemental measures of operating performance in order to provide the reader with an improved understanding of underlying performance trends. The company believes it is useful for itself and the reader to review, as applicable, both (1) GAAP measures that include (i) amortization of acquired intangible assets, (ii) TCA accessories transition costs, (iii) discontinued operations, (iv) DOJ and SEC costs including insurance recovery costs, (v) acquisition-related costs, (vi) fair value inventory step-up and backlog expense, (vii) bond premium paid, (viii) debt extinguishment costs, (ix) the tax effect of non-GAAP adjustments, (x) net cash provided by operating activities, (xi) net cash used in investing activities, (xii) acquisition of businesses, net of cash acquired, (xiii) receipts from note receivable, (xiv) interest expense (xv) income tax expense, (xvi) depreciation and amortization, and (xvii) stock-based compensation expense; and (2) the non-GAAP measures that exclude such information. The company presents these non-GAAP measures because it considers them an important supplemental measure of its performance. The company’s definition of these adjusted financial measures may differ from similarly named measures used by others. The company believes these measures facilitate operating performance comparisons from period to period by eliminating potential differences caused by the existence and timing of certain expense items that would not otherwise be apparent on a GAAP basis. These non-GAAP measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for the company’s GAAP measures. The principal limitations of these measures are that they do not reflect the company’s actual expenses and may thus have the effect of inflating its financial measures on a GAAP basis.

About Smith & Wesson

Smith & Wesson Holding Corporation (NASDAQ Global Select: SWHC) is a provider of quality products for shooting, hunting, and rugged outdoor enthusiasts in the global consumer and professional markets. The Company reports two segments: Firearms and Outdoor Products & Accessories. Firearms manufactures handgun and long gun products sold under the Smith & Wesson®, M&P®, and Thompson/Center Arms™ brands as well as providing forging, machining, and precision plastic injection molding services. Outdoor Products & Accessories provides shooting, hunting, and outdoor accessories, including reloading, gunsmithing, and gun cleaning supplies, tree saws, vault accessories, knives, laser sighting systems, tactical lighting products, and survival and camping equipment. Brands in Outdoor Products & Accessories include Smith & Wesson®, M&P®, Thompson/Center Arms™, Crimson Trace®, Caldwell® Shooting Supplies, Wheeler® Engineering, Tipton® Gun Cleaning Supplies, Frankford Arsenal® Reloading Tools, Lockdown® Vault Accessories, Hooyman® Premium Tree Saws, BOG POD®, Golden Rod® Moisture Control, Schrade®, Old Timer®, Uncle Henry®, UST®, and Imperial™. For more information on Smith & Wesson, call (800) 331-0852 or log on to www.smith-wesson.com.

Safe Harbor Statement

Certain statements contained in this press release may be deemed to be forward-looking statements under federal securities laws, and we intend that such forward-looking statements be subject to the safe-harbor created thereby. Such forward-looking statements include our belief that higher revenue was driven by strong consumer demand as reflected in adjusted background checks from the NICS system as well as our own market share gains; our belief that the Taylor Brands and Crimson Trace acquisitions were accretive to our non-GAAP earnings; our belief that the UST distribution network will create incremental opportunities for our existing accessory product lines; our belief that we are well on our way to achieving our vision of being a leading provider of high-quality products for the shooting, hunting, and rugged outdoor enthusiast; our expectation that our holding corporation will become American Outdoor Brands Corporation, pending shareholder approval; our belief that this name better represents our broad range of product offerings and our plan to continue building upon our portfolio of strong American brands; our commitment to creating, preserving, and acquiring strong brands and our commitment to our future growth, focusing on brands and products that best meet the needs and lifestyle of our target consumers; our belief that the expansion of our unsecured credit

 

Page 3 of 8


line provides us with greater opportunities to invest in our future growth, both organically and through strategic acquisitions; our belief that our increased access to capital is a clear reflection of the confidence our bankers have in our company as well as the overall strength of our business; and our expectations for net sales, GAAP income per diluted share, acquisition-related costs, amortization of acquired intangible assets, fair value inventory step-up and backlog expense, tax effect of non-GAAP adjustments, and non-GAAP income per diluted share for the third quarter of fiscal 2017 and for fiscal 2017. We caution that these statements are qualified by important factors that could cause actual results to differ materially from those reflected by such forward-looking statements. Such factors include the demand for our products; the costs and ultimate conclusion of certain legal matters; the state of the U.S. economy in general and the firearm industry in particular; general economic conditions and consumer spending patterns; the potential for increased regulation of firearms and firearm-related products; speculation surrounding fears of terrorism and crime; our growth opportunities; our anticipated growth; our ability to increase demand for our products in various markets, including consumer, law enforcement, and military channels, domestically and internationally; the position of our hunting products in the consumer discretionary marketplace and distribution channel; our penetration rates in new and existing markets; our strategies; our ability to introduce new products; the success of new products; our ability to expand our markets; our ability to integrate acquired businesses in a successful manner; the general growth of our outdoor products and accessories business; the potential for cancellation of orders from our backlog; and other risks detailed from time to time in our reports filed with the SEC, including our Annual Report on Form 10-K for the fiscal year ended April 30, 2016.

SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

     For the Three Months Ended     For the Six Months Ended  
     October 31, 2016     October 31, 2015     October 31, 2016     October 31, 2015  
     (In thousands, except per share data)  

Net sales

   $ 233,528     $ 143,242     $ 440,479     $ 291,005  

Cost of sales

     135,923       87,027       255,305       175,920  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     97,605       56,215       185,174       115,085  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Research and development

     2,698       2,695       4,851       5,091  

Selling and marketing

     12,527       12,536       21,721       21,754  

General and administrative

     30,229       19,202       53,926       36,640  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     45,454       34,433       80,498       63,485  
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     52,151       21,782       104,676       51,600  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other (expense)/income:

        

Other (expense)/income

     (30     (5     (30     (12

Interest (expense)/income

     (2,175     (2,296     (4,188     (9,496
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other (expense)/income, net

     (2,205     (2,301     (4,218     (9,508
  

 

 

   

 

 

   

 

 

   

 

 

 

Income from operations before income taxes

     49,946       19,481       100,458       42,092  

Income tax expense

     17,463       7,015       32,752       15,214  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     32,483       12,466       67,706       26,878  

Net income per share:

        

Basic

   $ 0.58     $ 0.23     $ 1.21     $ 0.49  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.57     $ 0.22     $ 1.18     $ 0.48  
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares outstanding:

        

Basic

     56,231       54,447       56,140       54,333  

Diluted

     57,136       55,668       57,145       55,621  

 

Page 4 of 8


SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

     As of  
     October 31, 2016     April 30, 2016  
     (In thousands, except par value and share data)  
ASSETS   

Current assets:

    

Cash and cash equivalents

   $ 73,896      $ 191,279   

Accounts receivable, net of allowance for doubtful accounts of $805 on October 31, 2016 and $680 on April 30, 2016

     69,959        57,792   

Inventories

     116,497        77,789   

Prepaid expenses and other current assets

     7,360        4,307   

Income tax receivable

     6,000        2,064   
  

 

 

   

 

 

 

Total current assets

     273,712        333,231   
  

 

 

   

 

 

 

Property, plant, and equipment, net

     151,499        135,405   

Intangibles, net

     139,152        62,924   

Goodwill

     157,250        76,357   

Other assets

     6,643        11,586   
  

 

 

   

 

 

 
   $ 728,256      $ 619,503   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY   

Current liabilities:

    

Accounts payable

   $ 52,767      $ 45,513   

Accrued expenses

     33,627        28,447   

Accrued payroll and incentives

     14,745        18,784   

Accrued income taxes

     223        5,960   

Accrued profit sharing

     6,760        11,459   

Accrued warranty

     6,343        6,129   

Current portion of notes payable

     6,300        6,300   
  

 

 

   

 

 

 

Total current liabilities

     120,765        122,592   

Deferred income taxes

     32,953        12,161   

Notes payable, net of current portion

     188,323        166,564   

Other non-current liabilities

     9,718        10,370   
  

 

 

   

 

 

 

Total liabilities

     351,759        311,687   
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity:

    

Preferred stock, $.001 par value, 20,000,000 shares authorized, no shares issued or outstanding

     —          —     

Common stock, $.001 par value, 100,000,000 shares authorized, 71,839,096 shares issued and 56,276,463 shares outstanding on October 31, 2016 and 71,558,633 shares issued and 55,996,011 shares outstanding on April 30, 2016

     72        72   

Additional paid-in capital

     240,208        239,505   

Retained earnings

     309,016        241,310   

Accumulated other comprehensive loss

     (476     (748

Treasury stock, at cost (15,562,622 shares on October 31, 2016 and April 30, 2016)

     (172,323     (172,323
  

 

 

   

 

 

 

Total stockholders’ equity

     376,497        307,816   
  

 

 

   

 

 

 
   $ 728,256      $ 619,503   
  

 

 

   

 

 

 

 

Page 5 of 8


SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

     For the Six Months Ended  
     October 31,
2016
    October 31,
2015
 
     (In thousands)  

Cash flows from operating activities:

    

Net income

   $ 67,706      $ 26,878   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     23,772        21,066   

Loss on sale/disposition of assets

     104        19   

Provision for/(recoveries of) losses on notes and accounts receivable

     308        (72

Stock-based compensation expense

     3,918        3,247   

Changes in operating assets and liabilities:

    

Accounts receivable

     (3,538     5,199   

Inventories

     (14,349     (24,002

Prepaid expenses and other current assets

     (2,775     (587

Income taxes

     (9,676     (10,700

Accounts payable

     1,111        (1,022

Accrued payroll and incentives

     (4,728     5,872   

Accrued profit sharing

     (4,699     (2,513

Accrued expenses

     4,235        989   

Accrued warranty

     116        (184

Other assets

     (183     (156

Other non-current liabilities

     52        (1,273
  

 

 

   

 

 

 

Net cash provided by operating activities

     61,374        22,761   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Acquisition of businesses, net of cash acquired

     (178,059     —     

Refunds on machinery and equipment

     5,083        4,222   

Receipts from note receivable

     43        41   

Payments to acquire patents and software

     (425     (136

Proceeds from sale of property and equipment

     —          61   

Payments to acquire property and equipment

     (23,312     (18,352
  

 

 

   

 

 

 

Net cash used in investing activities

     (196,670     (14,164
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from loans and notes payable

     50,000        105,000   

Cash paid for debt issuance costs

     (525     (1,024

Payments on capital lease obligation

     (298     (298

Payments on notes payable

     (28,150     (101,575

Proceeds from Economic Development Incentive Program

     101        —     

Proceeds from exercise of options to acquire common stock

     948        1,758   

Payment of employee withholding tax related to restricted stock units

     (4,163     (1,690

Excess tax benefit of stock-based compensation

     —          1,074   
  

 

 

   

 

 

 

Net cash (used in)/provided by financing activities

     17,913        3,245   
  

 

 

   

 

 

 

Net increase/(decrease) in cash and cash equivalents

     (117,383     11,842   

Cash and cash equivalents, beginning of period

     191,279        42,222   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 73,896      $ 54,064   
  

 

 

   

 

 

 

Supplemental disclosure of cash flow information

    

Cash paid for:

    

Interest

   $ 3,802      $ 9,271   

Income taxes

     42,609        24,936   

 

Page 6 of 8


RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(Dollars in thousands, except per share data)

(Unaudited)

 

    For the Three Months Ended     For the Six Months Ended  
    October 31, 2016     October 31, 2015     October 31, 2016     October 31, 2015  
    $     % of Sales     $     % of Sales     $     % of Sales     $     % of Sales  

GAAP gross profit

  $ 97,605        41.8   $ 56,215        39.2   $ 185,174        42.0   $ 115,085        39.5

Fair value inventory step-up and backlog expense

    3,824        1.6     —          —          3,824        0.9     —          —     

Discontinued operations

    —          —          —          —          —          —          52        0.0
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

  $ 101,429        43.4   $ 56,215        39.2   $ 188,998        42.9   $ 115,137        39.6
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP operating expenses

  $ 45,454        19.5   $ 34,433        24.0   $ 80,498        18.3   $ 63,485        21.8

Amortization of acquired intangible assets

    (4,566     -2.0     (2,656     -1.9     (7,110     -1.6     (4,729     -1.6

TCA accessories transition costs

    —          —          (70     0.0     —          —          (151     -0.1

Discontinued operations

    (23     0.0     (24     0.0     (44     0.0     (45     0.0

DOJ/SEC costs including insurance recovery costs

    —          —          —          —          —          —          1,791        0.6

Acquisition-related costs

    (1,824     -0.8     —          —          (3,156     -0.7     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating expenses

  $ 39,041        16.7   $ 31,683        22.1   $ 70,188        15.9   $ 60,351        20.7
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP operating income

  $ 52,151        22.3   $ 21,782        15.2   $ 104,676        23.8   $ 51,600        17.7

Fair value inventory step-up and backlog expense

    3,824        1.6     —          —          3,824        0.9     —          —     

Amortization of acquired intangible assets

    4,566        2.0     2,656        1.9     7,110        1.6     4,729        1.6

TCA accessories transition costs

    —          —          70        0.0     —          —          151        0.1

Discontinued operations

    23        0.0     24        0.0     44        0.0     97        0.0

DOJ/SEC costs including insurance recovery costs

    —          —          —          —          —          —          (1,791     -0.6

Acquisition-related costs

    1,824        0.8     —          —          3,156        0.7     —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating income

  $ 62,388        26.7   $ 24,532        17.1   $ 118,810        27.0   $ 54,786        18.8
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income

  $ 32,483        13.9   $ 12,466        8.7   $ 67,706        15.4   $ 26,878        9.2

Bond premium paid

    —          —          —          —          —          —          2,938        1.0

Fair value inventory step-up and backlog expense

    3,824        1.6     —          —          3,824        0.9     —          —     

Amortization of acquired intangible assets

    4,566        2.0     2,656        1.9     7,110        1.6     4,729        1.6

Debt extinguishment costs

    —          —          —          —          —          —          1,723        0.6

TCA accessories transition costs

    —          —          70        0.0     —          —          151        0.1

Discontinued operations

    23        0.0     24        0.0     44        0.0     97        0.0

DOJ/SEC costs including insurance recovery costs

    —          —          —          —          —          —          (1,791     -0.6

Acquisition-related costs

    1,824        0.8     —          —          3,156        0.7     —          —     

Tax effect of non-GAAP adjustments

    (3,583     -1.5     (1,021     -0.7     (4,611     -1.0     (2,903     -1.0
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

  $ 39,137        16.8   $ 14,195        9.9   $ 77,229        17.5   $ 31,822        10.9
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

GAAP net income per share - diluted

  $ 0.57        $ 0.22        $ 1.18        $ 0.48     

Bond premium paid

    —            —            —            0.05     

Fair value inventory step-up and backlog expense

    0.07          —            0.07          —       

Amortization of acquired intangible assets

    0.08          0.05          0.12          0.09     

Debt extinguishment costs

    —            —            —            0.03     

TCA accessories transition costs

    —            —            —            —       

Discontinued operations

    —            —            —            —       

DOJ/SEC costs including insurance recovery costs

    —            —            —            (0.03  

Acquisition-related costs

    0.03          —            0.06          —       

Tax effect of non-GAAP adjustments

    (0.06       (0.02       (0.08       (0.05  
 

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP net income per share - diluted

  $ 0.68 (a)      $ 0.25        $ 1.35        $ 0.57     
 

 

 

     

 

 

     

 

 

     

 

 

   

 

(a) Non-GAAP net income per share does not foot due to rounding.

 

Page 7 of 8


SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NET OPERATING CASH FLOW TO FREE CASH FLOW

(In thousands)

(Unaudited)

 

     For the Three Months Ended     For the Six Months Ended  
     October 31, 2016     October 31, 2015     October 31, 2016     October 31, 2015  

Net cash provided by operating activities

   $ 20,764      $ 6,136      $ 61,374      $ 22,761   

Net cash used in investing activities

     (185,555     (7,075     (196,670     (14,164

Acquisition of businesses, net of cash acquired

     178,059        —          178,059        —     

Receipts from note receivable

     (22     (20     (43     (41
  

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

   $ 13,246      $ (959   $ 42,720      $ 8,556   
  

 

 

   

 

 

   

 

 

   

 

 

 

SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

RECONCILIATION OF GAAP NET INCOME TO NON-GAAP ADJUSTED EBITDAS

(In thousands)

(Unaudited)

 

     For the Three Months Ended  
     October 31, 2016      October 31, 2015  

GAAP net income

   $ 32,483       $ 12,466   

Interest expense

     2,313         2,323   

Income tax expense

     17,463         7,015   

Depreciation and amortization

     12,384         9,818   

Stock-based compensation expense

     2,126         1,702   

Fair value inventory step-up and backlog expense

     3,824         —     

Acquisition-related costs

     1,824         —     

Discontinued operations

     23         24   

TCA accessories transition costs

     —           70   

DOJ/SEC costs, including insurance recovery costs

     —           (20
  

 

 

    

 

 

 

Non-GAAP Adjusted EBITDAS

   $ 72,440       $ 33,398   
  

 

 

    

 

 

 

SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

RECONCILIATION OF GAAP NET INCOME TO NON-GAAP ADJUSTED EBITDAS

(In thousands)

(Unaudited)

 

     For Six Months Ended  
     October 31, 2016      October 31, 2015  

GAAP net income

   $ 67,706       $ 26,878   

Interest expense

     4,367         9,573   

Income tax expense

     32,752         15,214   

Depreciation and amortization

     22,488         18,817   

Stock-based compensation expense

     3,918         3,247   

Fair value inventory step-up and backlog expense

     3,824         —     

Acquisition-related costs

     3,156         151   

Discontinued operations

     44         97   

TCA accessories transition costs

     —           —     

DOJ/SEC costs, including insurance recovery costs

     —           (1,791
  

 

 

    

 

 

 

Non-GAAP Adjusted EBITDAS

   $ 138,255       $ 72,186   
  

 

 

    

 

 

 

 

Page 8 of 8