Attached files

file filename
8-K - 8-K - e.l.f. Beauty, Inc.elf-8k_20171108.htm

Exhibit 99.1

e.l.f. Beauty Announces Third Quarter 2017 Results

– Delivers 28% net sales growth over Q3 2016 –

– Raises 2017 Adjusted EPS outlook to $0.55 on net sales of approximately $270 million –

 

OAKLAND, California; November 8, 2017 — e.l.f. Beauty (NYSE: ELF), today announced results for the three- and nine-month periods ended September 30, 2017.

“We are pleased with our third quarter results highlighted by a 28% increase in net sales and strong earnings growth,” stated Tarang Amin, Chairman and Chief Executive Officer. “In a category currently experiencing headwinds, we continue to gain market share driven by the successful execution of our strategy, and mission to make luxurious beauty accessible for all.”

Three Months Results Ended September 30, 2017

Net sales increased 28%, or $15.6 million from the third quarter of 2016, to $71.9 million, driven by sales growth across leading national retailers and the Company’s direct business. Gross margin expanded to 60% from 58% in the third quarter of 2016, primarily as a result of margin accretive innovation, coupled with improvements in customer terms, freight costs and foreign exchange rate movements, partially offset by customer mix.

Selling, general and administrative expenses (“SG&A”) were $33.1 million, or 46% of net sales, compared to $31.0 million, or 55% of net sales in the third quarter of 2016. SG&A includes $4.3 million of costs and expenses that are non-cash or that management does not believe are reflective of the Company’s ongoing operations. Adjusted SG&A, excluding these costs and expenses, was $28.8 million, or 40% of net sales, compared to $24.2 million, or 43% of net sales, in the same period in fiscal 2016.

The provision for income taxes was $1.3 million, compared to a benefit of $1.1 million in the third quarter of 2016. The change was primarily driven by an increase in pretax net income, partially offset by the impact of discrete items, including a $0.5 million benefit from stock option exercises.

On a GAAP basis, net income was $5.9 million, or $0.12 per diluted share, based on a weighted-average share count of 49.3 million shares. This compares to a net loss attributable to common stockholders of $373.6 million, or $73.13 per share, based on a weighted-average share count of 5.1 million shares in the third quarter of 2016.

Adjusted EBITDA (EBITDA excluding the items identified in the reconciliation table below) increased 48% to $17.3 million compared to Adjusted EBITDA of $11.7 million in the third quarter of 2016.

Adjusted net income (net income excluding the items identified in the reconciliation table below) increased 90% to $8.5 million, compared to adjusted net income of $4.5 million in the third quarter of 2016. On a per share basis, adjusted net income increased 94% to $0.17 per diluted share, based on a weighted-average share count of 49.3 million shares, from $0.09 per diluted share, based on a pro forma share count of 50.3 million shares in the third quarter of 2016.

Nine Months Results Ended September 30, 2017

Net sales increased 23%, or $35.2 million from the first nine months of 2016, to $188.3 million and gross margin expanded to 62% from 57% in the first nine months of 2016.

1


Selling, general and administrative expenses (“SG&A”) were $98.8 million, or 52% of net sales, compared to $78.8 million, or 51% of net sales in the first nine months of 2016. SG&A includes $11.5 million of costs and expenses that are non-cash or that management does not believe are reflective of the Company’s ongoing operations. Adjusted SG&A, excluding these costs and expenses, was $87.4 million, or 46% of net sales, compared to $65.9 million, or 43% of net sales, in the same period in fiscal 2016.

The Company generated a tax benefit of $2.0 million, compared to a provision for income taxes of $0.1 million in the first nine months of 2016. The benefit in the first nine months of 2017 was primarily driven by the impact of discrete items, including a $4.9 million benefit from stock option exercises.

On a GAAP basis, net income was $12.0 million, or $0.24 per diluted share, based on a weighted-average share count of 49.5 million shares. This compares to a net loss attributable to common stockholders of $504.1 million, or $234.34 per share, based on a weighted-average share count of 2.2 million shares in the first nine months of 2016.

Adjusted EBITDA (EBITDA excluding the items identified in the reconciliation table below) increased 23% to $38.9 million compared to Adjusted EBITDA of $31.7 million in the first nine months of 2016.

Adjusted net income (net income excluding the items identified in the reconciliation table below) increased 117% to $19.1 million compared to adjusted net income of $8.8 million in the first nine months of 2016. On a per share basis, adjusted net income increased 121% to $0.39 per diluted share, based on a weighted-average share count of 49.5 million shares, compared to $0.17 per diluted share, based on a pro forma share count of 50.3 million shares in the first nine months of 2016.

Balance Sheet

At September 30, 2017, the Company had $5.7 million in cash, as compared to $21.1 million as of September 30, 2016. Inventory at September 30, 2017, totaled $63.6 million, compared to $41.3 million on September 30, 2016 and $69.4 million on December 31, 2016. At September 30, 2017, long-term debt totaled $149.7 million, as compared to $156.8 million as of September 30, 2016.

Company Outlook

The Company adjusted its 2017 outlook to approximately $270 million of net sales, reflecting timing of pipeline shipments and new distribution, as well as category trends. The Company reaffirmed its Adjusted EBITDA outlook within the previously provided range and increased its Adjusted Net Income and Adjusted Diluted EPS guidance.

 

 

 

 

Full Year

 

 

Full Year

 

 

 

2017 Outlook

 

 

2016 Actual Results

 

Net Sales

 

$

Approx. 270 million

 

 

$

230 million

 

Adjusted EBITDA

 

$

62 million

 

 

$

54 million

 

Adjusted Net Income

 

$

28 million

 

 

$

18 million

 

Adjusted Pro Forma Diluted EPS

 

$

 

0.55

 

 

$

 

0.36

 

Fully Diluted Shares Outstanding

 

 

50.0 million

 

 

 

50.2 million

 

Third Quarter 2017 Conference Call

The Company will hold a conference call today, November 8, 2017, at 4:30 p.m. ET to discuss the Company’s third quarter 2017 results. Investors and analysts interested in participating in the call are invited to dial approximately ten minutes prior to the start of the call. The U.S. toll free dial-in for the conference call is (877) 407-3982 and the international dial-in number is (201) 493-6780. The conference call will also be webcast live at: http://investor.elfcosmetics.com/ and remain available for 90 days. A telephone replay of this call will be available at 7:30 p.m. ET on November 8, 2017, until 11:59 p.m. ET on November 15, 2017, and can be accessed by dialing the U.S. toll free dial-in, (844) 512-2921 or the international dial-in, (412) 317-6671, and entering replay pin number 13672483.

2


About e.l.f. Beauty

e.l.f. makes luxurious beauty accessible for all. Established in 2004 as an e-commerce business (www.elfcosmetics.com), e.l.f. has become a true multi-channel brand through its e.l.f. stores and national distribution at Target, Walmart, CVS and other leading retailers. By engaging young, diverse makeup enthusiasts with innovative, high-quality cosmetics at an extraordinary value, e.l.f. has become one of the fastest growing cosmetics companies in the United States.

For more information about e.l.f. Beauty, visit the Company’s website at http://www.elfcosmetics.com.

Note Regarding Non-GAAP Financial Measures

This press release includes references to Adjusted SG&A, EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS and Adjusted Pro Forma Diluted EPS. The Company presents these measures because its management uses these as supplemental measures in assessing its operating performance, and believes they are helpful to investors, securities analysts and other interested parties in evaluating the Company’s performance. The measures referenced above are not measurements of financial performance under GAAP and they should not be considered as alternatives to measures of performance derived in accordance with GAAP. In addition, these alternative measures should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items. These alternative measures have limitations as analytical tools, and you should not consider such measures either in isolation or as substitutes for analyzing the Company’s results as reported under GAAP. The Company’s definitions and calculations of these alternative measures are not necessarily comparable to other similarly titled measures used by other companies due to different methods of calculation. These non-GAAP financial measures are defined and reconciled to the most comparable GAAP measures in the tables at the end of this press release. With respect to the Company’s expectations under “Company Outlook” above, the Company is not able to provide a quantitative reconciliation of the Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS and Adjusted Pro Forma Diluted EPS guidance non-GAAP measures to the corresponding Net Income and Diluted EPS GAAP measures without unreasonable efforts. The Company cannot provide meaningful estimates of the non-recurring charges and credits excluded from these non-GAAP measures due to the forward-looking nature of these estimates and their inherent variability and uncertainty. For the same reasons, the Company is unable to address the probable significance of the unavailable information.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements discuss the Company’s current expectations, estimates and projections relating to its financial condition, results of operations, plans, objectives, future performance and business. These statements, including management quotes and those under the heading “Company Outlook,” are based on the Company’s current plans and expectations and involve risks and uncertainties which are, in many instances, beyond the Company’s control, and which could cause actual results to differ materially from those included in or contemplated or implied by the forward-looking statements. Such risks and uncertainties include, but are not limited to: the Company’s ability to grow Net Sales, Gross Margin, Adjusted EBITDA, Adjusted Net Income and Adjusted Diluted EPS as anticipated; the Company’s ability to effectively compete with other cosmetics companies; the Company’s ability to successfully introduce new products; the loss of one or more of the Company’s key retail customers or if the general business performance of its key retail customers declines; the consequences if the Company fails to maintain the quality, performance and safety of its products; the Company’s ability to successfully implement its growth strategy; the Company’s ability to grow its business at historic rates, or at all, and to manage growth effectively; any damage to the Company’s reputation or brand; the loss of, or damage to, the Company’s warehouse and distribution center and/or the manufacturing facilities or distribution centers of its third-party manufacturers and suppliers; the loss of the third-party suppliers, manufacturers, distributors and other vendors that the Company relies on to produce products or provide services that are consistent with its standards or applicable regulatory requirements; the Company’s ability to effectively manage its inventory; the Company’s ability to manage its debt obligations; the Company’s ability to maintain sufficient liquidity to sustain its business and meet seasonal working capital requirements; the Company’s ability to protect against service interruptions, data corruption, cyber-based attacks or network security breaches, and to effectively resolve issues in a timely manner if they occur; the Company’s ability to protect sensitive information of its consumers and information technology systems against security breaches; the Company’s ability to manage the political, legal and economic risks associated with its operations in China; and other risks and uncertainties that may be described from time to time in the Company’s reports and filings with the Securities and Exchange Commission, including the risks and uncertainties set forth in the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2017. Any forward-looking statements are made pursuant to the Private Securities Litigation Reform Act of 1995, as amended, and speak only as of the date hereof. The Company undertakes no obligation to update forward-looking statements to

3


reflect developments or information obtained after the date hereof and disclaims any obligation to do so other than as may be required by law.

4


e.l.f. Beauty, Inc. and subsidiaries

Condensed consolidated statements of operations and comprehensive income (loss)

(unaudited)

(in thousands, except share and per share data)

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net sales

 

$

71,865

 

 

$

56,312

 

 

$

188,295

 

 

$

153,132

 

Cost of sales

 

 

28,952

 

 

 

23,834

 

 

 

71,264

 

 

 

66,217

 

Gross profit

 

 

42,913

 

 

 

32,478

 

 

 

117,031

 

 

 

86,915

 

Selling, general and administrative expenses

 

 

33,133

 

 

 

31,002

 

 

 

98,843

 

 

 

78,807

 

Operating income

 

 

9,780

 

 

 

1,476

 

 

 

18,188

 

 

 

8,108

 

Other income (expense), net

 

 

(379

)

 

 

288

 

 

 

(1,422

)

 

 

2,253

 

Interest expense, net

 

 

(2,262

)

 

 

(5,192

)

 

 

(6,805

)

 

 

(11,588

)

Income (loss) before provision for income taxes

 

 

7,139

 

 

 

(3,428

)

 

 

9,961

 

 

 

(1,227

)

Income tax benefit (provision)

 

 

(1,274

)

 

 

1,051

 

 

 

2,034

 

 

 

(61

)

Net income (loss)

 

$

5,865

 

 

$

(2,377

)

 

$

11,995

 

 

$

(1,288

)

Comprehensive income (loss)

 

$

5,865

 

 

$

(2,377

)

 

$

11,995

 

 

$

(1,288

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share - basic:

 

$

0.13

 

 

$

(73.13

)

 

$

0.27

 

 

$

(234.34

)

Net income (loss) per share - diluted:

 

$

0.12

 

 

$

(73.13

)

 

$

0.24

 

 

$

(234.34

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding - basic:

 

 

45,813,801

 

 

 

5,109,016

 

 

 

45,132,567

 

 

 

2,151,324

 

Weighted average number of shares outstanding - diluted:

 

 

49,283,247

 

 

 

5,109,016

 

 

 

49,462,166

 

 

 

2,151,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5


e.l.f. Beauty, Inc. and subsidiaries

Condensed consolidated balance sheets

(unaudited)

(in thousands, except share and per share data)

 

 

 

September 30, 2017

 

 

December 31, 2016

 

 

September 30, 2016

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

5,677

 

 

$

15,295

 

 

$

21,084

 

Accounts receivable, net

 

 

35,627

 

 

 

37,825

 

 

 

33,931

 

Inventories

 

 

63,571

 

 

 

69,397

 

 

 

41,308

 

Prepaid expenses and other current assets

 

 

8,302

 

 

 

2,387

 

 

 

10,065

 

Total current assets

 

 

113,177

 

 

 

124,904

 

 

 

106,388

 

Property and equipment, net

 

 

16,635

 

 

 

17,151

 

 

 

15,019

 

Intangible assets, net

 

 

107,636

 

 

 

113,003

 

 

 

115,074

 

Goodwill

 

 

157,264

 

 

 

157,264

 

 

 

157,264

 

Investments

 

 

2,875

 

 

 

-

 

 

 

-

 

Other assets

 

 

9,433

 

 

 

2,407

 

 

 

1,713

 

Total assets

 

$

407,020

 

 

$

414,729

 

 

$

395,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities, convertible preferred stock and stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt and capital lease obligations

 

$

18,140

 

 

$

8,650

 

 

$

4,619

 

Accounts payable

 

 

21,007

 

 

 

37,944

 

 

 

21,493

 

Accrued expenses and other current liabilities

 

 

12,937

 

 

 

33,676

 

 

 

32,822

 

Foreign currency forward contracts

 

 

-

 

 

 

-

 

 

 

2,369

 

Total current liabilities

 

 

52,084

 

 

 

80,270

 

 

 

61,303

 

Long-term debt and capital lease obligations

 

 

149,690

 

 

 

156,177

 

 

 

156,831

 

Deferred tax liabilities

 

 

34,408

 

 

 

34,212

 

 

 

42,072

 

Other long-term liabilities

 

 

2,878

 

 

 

3,208

 

 

 

2,498

 

Total liabilities

 

 

239,060

 

 

 

273,867

 

 

 

262,704

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, par value of $0.01 per share; 250,000,000 shares authorized as of September 30, 2017, December 31, 2016 and September 30, 2016; 46,242,817, 45,276,137, and 45,255,757 shares issued and outstanding as of September 30, 2017, December 31, 2016 and September 30, 2016, respectively

 

 

459

 

 

 

438

 

 

 

437

 

Additional paid-in capital

 

 

715,953

 

 

 

700,871

 

 

 

699,364

 

Accumulated deficit

 

 

(548,452

)

 

 

(560,447

)

 

 

(567,047

)

Total stockholders' equity

 

$

167,960

 

 

$

140,862

 

 

$

132,754

 

Total liabilities, convertible preferred stock and stockholders' equity

 

$

407,020

 

 

$

414,729

 

 

$

395,458

 

 

 

 

6


e.l.f. Beauty, Inc. and subsidiaries

Condensed consolidated statements of cash flows

(unaudited)

(in thousands)

 

 

 

Nine months ended September 30,

 

 

 

2017

 

 

2016

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income (loss)

 

$

11,995

 

 

$

(1,288

)

Adjustments to reconcile net income to net cash provided by

   (used in) operating activities:

 

 

 

 

 

 

 

 

Amortization of intangible and other non-current assets

 

 

5,555

 

 

 

6,209

 

Depreciation of property and equipment

 

 

5,121

 

 

 

3,369

 

Stock-based compensation expense

 

 

9,720

 

 

 

5,589

 

Amortization of debt issuance costs and discount on debt

 

 

605

 

 

 

1,504

 

Deferred income taxes

 

 

(1

)

 

 

193

 

Debt prepayment penalty

 

 

 

 

 

400

 

Loss on disposal of fixed assets

 

 

241

 

 

 

235

 

Loss/(gain) on foreign currency forward contracts

 

 

 

 

 

(8,333

)

Other, net

 

 

194

 

 

 

(93

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

1,993

 

 

 

(11,503

)

Inventories

 

 

5,837

 

 

 

(9,907

)

Prepaid expenses and other assets

 

 

(13,030

)

 

 

(8,315

)

Accounts payable and accrued expenses

 

 

(34,067

)

 

 

23,592

 

Other liabilities

 

 

(330

)

 

 

897

 

Net cash provided by (used in) operating activities

 

 

(6,167

)

 

 

2,549

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(4,371

)

 

 

(5,553

)

Investment in equity securities

 

 

(2,875

)

 

 

 

Proceeds from sale of property and equipment

 

 

 

 

 

84

 

Net cash used in investing activities

 

 

(7,246

)

 

 

(5,469

)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from revolving line of credit

 

 

24,100

 

 

 

5,500

 

Repayment of revolving line of credit

 

 

(14,600

)

 

 

(13,200

)

Proceeds from long term debt

 

 

 

 

 

62,294

 

Repayment of long-term debt

 

 

(6,188

)

 

 

(42,369

)

Debt issuance costs paid

 

 

(519

)

 

 

-

 

Cash received from issuance of common stock

 

 

1,309

 

 

 

64,034

 

Proceeds from repayment of employee note receivable

 

 

 

 

 

7,912

 

Deferred offering costs paid

 

 

 

 

 

(5,574

)

Dividend paid

 

 

 

 

 

(68,000

)

Debt prepayment penalty

 

 

 

 

 

(400

)

Other, net

 

 

(307

)

 

 

(197

)

Net cash provided by financing activities

 

 

3,795

 

 

 

10,000

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

 

(9,618

)

 

 

7,080

 

Cash - beginning of period

 

 

15,295

 

 

 

14,004

 

Cash - end of period

 

$

5,677

 

 

$

21,084

 

 

 

 

 

 

 

 

 

 

7


e.l.f. Beauty, Inc. and subsidiaries

Reconciliation of GAAP net income to non-GAAP adjusted EBITDA

(unaudited)

(in thousands)

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net income (loss)

 

$

5,865

 

 

$

(2,377

)

 

$

11,995

 

 

$

(1,288

)

Interest expense, net

 

 

2,262

 

 

 

5,192

 

 

 

6,805

 

 

 

11,588

 

Income tax (benefit) provision

 

 

1,274

 

 

 

(1,051

)

 

 

(2,034

)

 

 

61

 

Depreciation and amortization

 

 

3,528

 

 

 

3,347

 

 

 

10,676

 

 

 

9,578

 

EBITDA

 

$

12,929

 

 

$

5,111

 

 

$

27,442

 

 

$

19,939

 

Costs related to "restructuring" of operations (a)

 

 

17

 

 

 

807

 

 

 

22

 

 

 

4,651

 

Initial public offering costs (b)

 

 

-

 

 

 

551

 

 

 

-

 

 

 

945

 

Stock-based compensation

 

 

3,787

 

 

 

4,433

 

 

 

9,720

 

 

 

5,589

 

Management fee (c)

 

 

-

 

 

 

400

 

 

 

-

 

 

 

875

 

Pre-opening costs (d)

 

 

92

 

 

 

577

 

 

 

162

 

 

 

807

 

Customer expansion costs (e)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

350

 

Other non-cash and non-recurring costs (f)

 

 

438

 

 

 

-

 

 

 

1,589

 

 

 

-

 

(Gains) / losses on foreign currency contracts (g)

 

 

-

 

 

 

(191

)

 

 

-

 

 

 

(1,502

)

Adjusted EBITDA

 

$

17,263

 

 

$

11,688

 

 

$

38,935

 

 

$

31,654

 

 

(a) Represents costs associated with the restructuring of the Company’s operations, including the transition of the Company’s New Jersey warehouse and distribution center in 2016.

(b) Represents expenses related to preparing for and completing the Company’s initial public offering.

(c) Represents management fees paid to TPG Growth II Management, LLC.

(d) Represents costs associated with e.l.f. stores incurred prior to the store opening, including legal-related costs, rent and occupancy expenses, marketing and other store operating supply expenses.

(e) Represents costs associated with securing additional distribution space, slotting expense, freight and certain costs related to installation of fixtures.

(f) Represents legal costs primarily related to a minority equity investment in a social media analytics company, expenses associated with a secondary offering of common stock and costs related to certain transformational information technology projects.

(g) Represents non-cash (gains) / losses on the Company’s foreign currency contracts.

 

 

8


e.l.f. Beauty, Inc. and subsidiaries

Reconciliation of GAAP SG&A to non-GAAP adjusted SG&A

(unaudited)

(in thousands)

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Selling, general, and administrative expenses

 

$

33,133

 

 

$

31,002

 

 

$

98,843

 

 

$

78,807

 

Costs related to "restructuring" of operations (a)

 

 

(17

)

 

 

(807

)

 

 

(22

)

 

 

(4,651

)

Initial public offering costs (b)

 

 

-

 

 

 

(551

)

 

 

-

 

 

 

(945

)

Stock-based compensation

 

 

(3,787

)

 

 

(4,433

)

 

 

(9,720

)

 

 

(5,589

)

Management fee (c)

 

 

-

 

 

 

(400

)

 

 

-

 

 

 

(875

)

Pre-opening costs (d)

 

 

(92

)

 

 

(577

)

 

 

(162

)

 

 

(807

)

Other non-cash and non-recurring costs (e)

 

 

(438

)

 

 

-

 

 

 

(1,589

)

 

 

-

 

Adjusted selling, general, and administrative expenses

 

$

28,799

 

 

$

24,234

 

 

$

87,350

 

 

$

65,940

 

 

(a) Represents costs associated with the restructuring of the Company’s operations, including the transition of the Company’s New Jersey warehouse and distribution center in 2016.

(b) Represents expenses related to preparing for and completing the Company’s initial public offering.

(c) Represents management fees paid to TPG Growth II Management, LLC.

(d) Represents costs associated with e.l.f. stores incurred prior to the store opening, including legal-related costs, rent and occupancy expenses, marketing and other store operating supply expenses.

(e) Represents legal costs primarily related to a minority equity investment in a social media analytics company, expenses associated with a secondary offering of common stock and costs related to certain transformational information technology projects.

9


e.l.f. Beauty, Inc. and subsidiaries

Reconciliation of GAAP net income to non-GAAP adjusted net income

(unaudited)

(in thousands, except share and per share data)

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Net income (loss)

 

$

5,865

 

 

$

(2,377

)

 

$

11,995

 

 

$

(1,288

)

Costs related to "restructuring" of operations (a)

 

 

17

 

 

 

807

 

 

 

22

 

 

 

4,651

 

Initial public offering costs (b)

 

 

-

 

 

 

551

 

 

 

-

 

 

 

945

 

Stock-based compensation

 

 

3,787

 

 

 

4,433

 

 

 

9,720

 

 

 

5,589

 

Management fee (c)

 

 

-

 

 

 

400

 

 

 

-

 

 

 

875

 

Pre-opening costs (d)

 

 

92

 

 

 

577

 

 

 

162

 

 

 

807

 

Customer expansion costs (e)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

350

 

Other non-cash and non-recurring costs (f)

 

 

438

 

 

 

-

 

 

 

1,589

 

 

 

-

 

(Gains) / losses on foreign currency contracts (g)

 

 

-

 

 

 

(191

)

 

 

-

 

 

 

(1,502

)

Interest expense (h)

 

 

-

 

 

 

932

 

 

 

-

 

 

 

932

 

Tax Impact (i)

 

 

(1,658

)

 

 

(626

)

 

 

(4,419

)

 

 

(2,587

)

Adjusted net income

 

$

8,541

 

 

$

4,506

 

 

$

19,069

 

 

$

8,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fully-diluted pro forma share count (j)

 

 

49,283,247

 

 

 

50,276,316

 

 

 

49,462,166

 

 

 

50,276,316

 

Adjusted pro forma diluted earnings per share

 

$

0.17

 

 

$

0.09

 

 

$

0.39

 

 

$

0.17

 

 

(a) Represents costs associated with the restructuring of the Company’s operations, including the transition of the Company’s New Jersey warehouse and distribution center in 2016.

(b) Represents expenses related to preparing for and completing the Company’s initial public offering.

(c) Represents management fees paid to TPG Growth II Management, LLC.

(d) Represents costs associated with e.l.f. stores incurred prior to the store opening, including legal-related costs, rent and occupancy expenses, marketing and other store operating supply expenses.

(e) Represents costs associated with securing additional distribution space, slotting expense, freight and certain costs related to installation of fixtures.

(f) Represents legal costs primarily related to a minority equity investment in a social media analytics company, expenses associated with a secondary offering of common stock and costs related to certain transformational information technology projects.

(g) Represents non-cash (gains) / losses related to the Company’s foreign currency contracts.

(h) Represents the prepayment penalty and acceleration of deferred financing fees related to the repayment of the Company’s second lien term loan with proceeds from the Company’s initial public offering.

(i) Represents the tax impact of the above adjustments.

(j) Presented on a fully-diluted basis utilizing the treasury stock method, and reflects the number of shares issued with the initial public offering in September 2016 as if they had been outstanding as of January 1, 2016.

10


Investor Relations Contact:

ICR, Inc.

Investors:

Allison Malkin

(203) 682-8200

or

Media:

Brittany Rae Fraser

(646) 277-1231

ELF-ER

 

 

11