Boot Barn Holdings, Inc. Announces Second Quarter Fiscal Year 2021 Financial Results
Boot Barn Holdings reported a 1.4% decline in net sales for Q2 FY2021, totaling $184.5 million, with same store sales down 5.1%. Retail store sales dropped 9.1%, while e-commerce surged 17.6%. Net income fell to $5.8 million, or $0.20 per diluted share, down from $7.7 million in the prior year. The company opened one new store and reported cash reserves of $35.7 million. Although challenges remain, e-commerce performance showed resilience, and sales trends improved towards the quarter's end.
- E-commerce sales increased by 17.6% in Q2, contributing positively to overall sales.
- The company opened one new store during the quarter, signaling growth potential.
- Positive sales momentum was observed in September with same store sales turning around.
- Cash and cash equivalents stood at $35.7 million, providing financial stability.
- Net sales declined by 1.4% compared to the previous year.
- Same store sales decreased by 5.1%, with retail store sales down 9.1%.
- Gross profit decreased by $3.8 million, leading to a gross profit margin decline of 160 basis points.
- Net income fell significantly from $7.7 million to $5.8 million year-over-year.
IRVINE, Calif.--(BUSINESS WIRE)--Boot Barn Holdings, Inc. (NYSE: BOOT) today announced its financial results for the second fiscal quarter ended September 26, 2020.
For the quarter ended September 26, 2020:
-
Net sales decreased
1.4% to$184.5 million . -
Same store sales decreased
5.1% , comprised of a decrease in retail store same store sales of9.1% and an increase in e-commerce sales of17.6% . -
Net income was
$5.8 million , or$0.20 per diluted share, compared to net income of$7.7 million , or$0.26 per diluted share in the prior-year period. Net income per diluted share in the prior-year period includes a$0.02 per share benefit due to income tax accounting for share-based compensation. - The company opened 1 new store during the quarter.
-
Cash and cash equivalents were
$35.7 million .
Jim Conroy, Chief Executive Officer, commented, “Our business continues to show resilience amidst challenging operating conditions. Following a slow start to the second quarter due to the changing sentiment around COVID-19, same store sales trends improved each month, turning positive in September driven by stronger store traffic. Our teams have done an outstanding job serving our customers in whichever channel they choose to engage with us and we have adjusted our merchandise assortments to reflect the shift in demand towards more functional and work-related categories. The speed at which we adapted our operations and reconfigured our inventory drove strong full price selling in the quarter. I am particularly pleased with the contributions from our e-commerce business, whose second quarter operating income more than doubled when compared to the prior-year period.”
Mr. Conroy continued, “Our third quarter has started well with retail store same store sales improving to flat and e-commerce sales trends remaining strong. In addition to solid demand for work boots, we’ve also seen a nice sequential improvement in western boots, western apparel, and hats. As we approach the beginning of the holidays, we are encouraged with our current momentum and are prepared to execute well as we enter the busy holiday shopping season.”
Operating Results for the Second Quarter Ended September 26, 2020
-
Net sales decreased
1.4% to$184.5 million from$187.2 million in the prior-year period. Consolidated same store sales decreased5.1% with retail store same store sales down9.1% and e-commerce same store sales up17.6% . The decrease in retail store sales was primarily due to decreased traffic in our stores that resulted from customers staying at home in response to the COVID-19 crisis.
-
Gross profit was
$55.5 million , or30.1% of net sales, compared to$59.3 million , or31.7% of net sales, in the prior-year period. Gross profit decreased primarily due to decreased sales resulting from the COVID-19 crisis. The decrease in gross profit rate of 160 basis points was driven by 110 basis points of deleverage in buying and occupancy costs and a 50-basis point decline in merchandise margin rate. The deleverage in buying and occupancy costs was primarily a result of lower volume sales. Merchandise margin declined 50 basis points primarily as a result of 30 basis points of pressure from e-commerce mix shift. Higher freight, partially offset by improved product margin, comprised the balance of the decline.
-
Selling, general and administrative expenses were
$45.4 million , or24.6% of net sales, compared to$46.4 million , or24.8% of net sales, in the prior-year period. The decrease in selling, general and administrative expenses and 20 basis points of leverage as a percentage of sales was primarily a result of lower marketing and pay-per-click expenses.
-
Income from operations decreased
22.4% to$10.0 million , or5.4% of net sales, compared to$12.9 million , or6.9% of net sales, in the prior-year period. This decline in income from operations is a result of the negative impact on sales and gross margin from decreased traffic in our stores that resulted from customers staying at home in response to the COVID-19 crisis.
-
Net income was
$5.8 million , or$0.20 per diluted share, compared to net income of$7.7 million , or$0.26 per diluted share in the prior-year period. Net income per diluted share in the prior-year period includes a$0.02 per share benefit due to income tax accounting for share-based compensation.
Operating Results for the Six Months Ended September 26, 2020
-
Net sales decreased
10.9% to$332.3 million from$373.0 million in the prior-year period. Consolidated same store sales decreased9.7% with retail store same store sales down17.4% and e-commerce same store sales up33.7% . The decrease in retail store sales was primarily due to decreased traffic in our stores that resulted from customers staying at home in response to the COVID-19 crisis and temporary store closures.
-
Gross profit was
$95.7 million , or28.8% of net sales, compared to$121.5 million , or32.6% of net sales, in the prior-year period. Gross profit decreased primarily due to decreased sales resulting from the COVID-19 crisis. The decrease in gross profit rate of 380 basis points was driven by 260 basis points of deleverage in buying and occupancy costs and a 120-basis point decline in merchandise margin rate. The deleverage in buying and occupancy costs was primarily a result of lower volume sales. Merchandise margin declined 120 basis points primarily as a result of 80 basis points of pressure from e-commerce mix shift.
-
Selling, general and administrative expenses were
$83.9 million , or25.2% of net sales, compared to$92.5 million , or24.8% of net sales, in the prior-year period. The decrease in selling, general and administrative expenses was primarily a result of lower payroll and reduced marketing expenses. Selling, general and administrative expenses as a percentage of sales increased by 40 basis points as a result of deleverage from lower sales.
-
Income from operations decreased
59.2% to$11.8 million , or3.6% of net sales, compared to$29.0 million , or7.8% of net sales, in the prior-year period. This decline in income from operations is a result of the negative impact on sales, gross margin and selling, general and administrative expenses from decreased traffic in our stores that resulted from customers staying at home in response to the COVID-19 crisis and temporary store closures.
-
Net income was
$5.3 million , or$0.18 per diluted share, compared to net income of$17.4 million , or$0.60 per diluted share in the prior-year period. Net income per diluted share in the prior-year period includes a$0.03 per share benefit due to income tax accounting for share-based compensation.
Current Business
The following table includes same store sales, net sales and e-commerce as a percentage of net sales for the periods indicated below:
Four Weeks
|
|
Four Weeks
|
|
Five Weeks
|
|
Thirteen Weeks
|
|
|
Preliminary
|
|||
Retail Stores SSS |
(15)% |
(13)% |
(1)% |
(9)% |
|
|||||||
E-commerce SSS |
|
|
|
|
|
|||||||
Total SSS |
(10)% |
(9)% |
|
(5)% |
|
|||||||
Net Sales |
(7)% |
(4)% |
|
(1)% |
|
|||||||
E-commerce as % of Net Sales |
|
|
|
|
|
|||||||
Fiscal Year 2021 Outlook
The COVID-19 crisis continues to adversely affect the Company’s results. Due to the ongoing uncertainty created by COVID-19, the Company is not providing third quarter and fiscal year 2021 guidance at this time.
Conference Call Information
A conference call to discuss the financial results for the second quarter of fiscal year 2021 is scheduled for today, October 28, 2020, at 4:30 p.m. ET (1:30 p.m. PT). Investors and analysts interested in participating in the call are invited to (877) 451-6152. The conference call will also be available to interested parties through a live webcast at investor.bootbarn.com. Please visit the website and select the “Events and Presentations” link at least 15 minutes prior to the start of the call to register and download any necessary software. A telephone replay of the call will be available until November 28, 2020, by dialing (844) 512-2921 (domestic) or (412) 317-6671 (international) and entering the conference identification number: 13712343. Please note participants must enter the conference identification number in order to access the replay.
About Boot Barn
Boot Barn is the nation’s leading lifestyle retailer of western and work-related footwear, apparel and accessories for men, women and children. The Company offers its loyal customer base a wide selection of work and lifestyle brands. As of the date of this release, Boot Barn operates 266 stores in 36 states, in addition to an e-commerce channel www.bootbarn.com. The Company also operates www.sheplers.com, the nation’s leading pure play online western and work retailer and www.countryoutfitter.com, an e-commerce site selling to customers who live a country lifestyle. For more information, call 888-Boot-Barn or visit www.bootbarn.com.
Forward Looking Statements
This press release contains forward-looking statements that are subject to risks and uncertainties. All statements other than statements of historical fact included in this press release are forward-looking statements. Forward-looking statements refer to our current expectations and projections relating to, by way of example and without limitation, our financial condition, liquidity, profitability, results of operations, margins, plans, objectives, strategies, future performance, business and industry. You can identify forward-looking statements by the fact that they do not relate strictly to historical or current facts. These statements may include words such as "anticipate", "estimate", "expect", "project", "plan“, "intend", "believe", “may”, “might”, “will”, “could”, “should”, “can have”, “likely”, “outlook” and other words and terms of similar meaning in connection with any discussion of the timing or nature of future operating or financial performance or other events, but not all forward-looking statements contain these identifying words. These forward-looking statements are based on assumptions that the Company’s management has made in light of their industry experience and on their perceptions of historical trends, current conditions, expected future developments and other factors they believe are appropriate under the circumstances. As you consider this press release, you should understand that these statements are not guarantees of performance or results. They involve risks, uncertainties (some of which are beyond the Company’s control) and assumptions. These risks, uncertainties and assumptions include, but are not limited to, the following: the effect of COVID-19 on our business operations, growth strategies, store traffic, employee availability, financial condition, liquidity and cash flow; decreases in consumer spending due to declines in consumer confidence, local economic conditions or changes in consumer preferences; the Company’s ability to effectively execute on its growth strategy; and the Company’s failure to maintain and enhance its strong brand image, to compete effectively, to maintain good relationships with its key suppliers, and to improve and expand its exclusive product offerings. The Company discusses the foregoing risks and other risks in greater detail under the heading “Risk factors” in the periodic reports filed by the Company with the Securities and Exchange Commission. Although the Company believes that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect the Company’s actual financial results and cause them to differ materially from those anticipated in the forward-looking statements. Because of these factors, the Company cautions that you should not place undue reliance on any of these forward-looking statements. New risks and uncertainties arise from time to time, and it is impossible for the Company to predict those events or how they may affect the Company. Further, any forward-looking statement speaks only as of the date on which it is made. Except as required by law, the Company does not intend to update or revise the forward-looking statements in this press release after the date of this press release.
Boot Barn Holdings, Inc. Consolidated Balance Sheets (In thousands, except per share data) (Unaudited) |
||||||||
September 26, |
|
March 28, |
||||||
2020 |
|
2020 |
||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ |
35,672 |
|
$ |
69,563 |
|
||
Accounts receivable, net |
|
13,281 |
|
|
12,087 |
|
||
Inventories |
|
260,940 |
|
|
288,717 |
|
||
Prepaid expenses and other current assets |
|
14,428 |
|
|
14,284 |
|
||
Total current assets |
|
324,321 |
|
|
384,651 |
|
||
Property and equipment, net |
|
107,764 |
|
|
109,603 |
|
||
Right-of-use assets, net |
|
171,601 |
|
|
170,243 |
|
||
Goodwill |
|
197,502 |
|
|
197,502 |
|
||
Intangible assets, net |
|
60,929 |
|
|
60,974 |
|
||
Other assets |
|
2,189 |
|
|
1,738 |
|
||
Total assets | $ |
864,306 |
|
$ |
924,711 |
|
||
Liabilities and stockholders’ equity | ||||||||
Current liabilities: | ||||||||
Line of credit | $ |
67,763 |
|
$ |
129,900 |
|
||
Accounts payable |
|
81,003 |
|
|
95,334 |
|
||
Accrued expenses and other current liabilities |
|
53,180 |
|
|
52,612 |
|
||
Short-term lease liabilities |
|
35,941 |
|
|
34,779 |
|
||
Total current liabilities |
|
237,887 |
|
|
312,625 |
|
||
Deferred taxes |
|
19,551 |
|
|
19,801 |
|
||
Long-term portion of notes payable, net |
|
109,402 |
|
|
109,022 |
|
||
Long-term lease liabilities |
|
166,243 |
|
|
160,935 |
|
||
Other liabilities |
|
1,189 |
|
|
635 |
|
||
Total liabilities |
|
534,272 |
|
|
603,018 |
|
||
Stockholders’ equity: | ||||||||
Common stock, |
|
3 |
|
|
3 |
|
||
Preferred stock, |
|
— |
|
|
— |
|
||
Additional paid-in capital |
|
172,839 |
|
|
169,249 |
|
||
Retained earnings |
|
158,909 |
|
|
153,641 |
|
||
Less: Common stock held in treasury, at cost, 92 and 71 shares at September 26, 2020 and March 28, 2020, respectively |
|
(1,717 |
) |
|
(1,200 |
) |
||
Total stockholders’ equity |
|
330,034 |
|
|
321,693 |
|
||
Total liabilities and stockholders’ equity | $ |
864,306 |
|
$ |
924,711 |
|
Boot Barn Holdings, Inc.
Consolidated Statements of Operations (In thousands, except per share data) (Unaudited) |
||||||||||||
Thirteen Weeks Ended |
|
Twenty-Six Weeks Ended |
||||||||||
September 26, |
|
September 28, |
|
September 26, |
|
September 28, |
||||||
2020 |
|
2019 |
|
2020 |
|
2019 |
||||||
Net sales | $ |
184,515 |
|
$ |
187,183 |
|
$ |
332,281 |
|
$ |
372,950 |
|
Cost of goods sold |
|
129,025 |
|
|
127,845 |
|
|
236,590 |
|
|
251,456 |
|
Gross profit |
|
55,490 |
|
|
59,338 |
|
|
95,691 |
|
|
121,494 |
|
Selling, general and administrative expenses |
|
45,448 |
|
|
46,404 |
|
|
83,851 |
|
|
92,499 |
|
Income from operations |
|
10,042 |
|
|
12,934 |
|
|
11,840 |
|
|
28,995 |
|
Interest expense, net |
|
2,383 |
|
|
3,310 |
|
|
5,024 |
|
|
7,214 |
|
Other income, net |
|
78 |
|
|
3 |
|
|
142 |
|
|
14 |
|
Income before income taxes |
|
7,737 |
|
|
9,627 |
|
|
6,958 |
|
|
21,795 |
|
Income tax expense |
|
1,979 |
|
|
1,947 |
|
|
1,690 |
|
|
4,394 |
|
Net income | $ |
5,758 |
|
$ |
7,680 |
|
$ |
5,268 |
|
$ |
17,401 |
|
|
|
|
|
|
|
|
||||||
Earnings per share: |
|
|
|
|
|
|
|
|||||
Basic shares | $ |
0.20 |
|
$ |
0.27 |
|
$ |
0.18 |
|
$ |
0.61 |
|
Diluted shares | $ |
0.20 |
|
$ |
0.26 |
|
$ |
0.18 |
|
$ |
0.60 |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|||||
Basic shares | 28,860 |
28,502 |
28,843 |
28,441 |
||||||||
Diluted shares |
|
29,223 |
|
|
29,161 |
|
|
29,165 |
|
|
29,091 |
|
Boot Barn Holdings, Inc.
Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
||||||||
Twenty-Six Weeks Ended |
||||||||
September 26, |
|
September 28, |
||||||
2020 |
|
2019 |
||||||
Cash flows from operating activities | ||||||||
Net income | $ |
5,268 |
|
|
$ |
17,401 |
|
|
Adjustments to reconcile net income to net cash provided by/(used in) operating activities: |
|
|
|
|||||
Depreciation |
|
11,948 |
|
|
|
9,757 |
|
|
Stock-based compensation |
|
3,529 |
|
|
|
2,145 |
|
|
Amortization of intangible assets |
|
44 |
|
|
|
72 |
|
|
Amortization of right-of-use assets |
|
16,757 |
|
|
|
15,115 |
|
|
Amortization of debt issuance fees and debt discount |
|
442 |
|
|
|
503 |
|
|
Loss on disposal of property and equipment |
|
42 |
|
|
|
12 |
|
|
Loss/(gain) on adjustment of right-of-use assets and lease liabilities |
|
295 |
|
|
|
(193 |
) |
|
Store impairment charge |
|
384 |
|
|
|
— |
|
|
Deferred taxes |
|
(250 |
) |
|
|
(835 |
) |
|
Changes in operating assets and liabilities, net of acquisition: |
|
|
|
|||||
Accounts receivable, net |
|
3,681 |
|
|
|
1,865 |
|
|
Inventories |
|
27,777 |
|
|
|
(58,642 |
) |
|
Prepaid expenses and other current assets |
|
(206 |
) |
|
|
(4,239 |
) |
|
Other assets |
|
(450 |
) |
|
|
(369 |
) |
|
Accounts payable |
|
(9,985 |
) |
|
|
24,599 |
|
|
Accrued expenses and other current liabilities |
|
568 |
|
|
|
3,014 |
|
|
Other liabilities |
|
554 |
|
|
|
302 |
|
|
Operating leases |
|
(16,507 |
) |
|
|
(14,645 |
) |
|
Net cash provided by/(used in) operating activities | $ |
43,891 |
|
|
$ |
(4,138 |
) |
|
Cash flows from investing activities |
|
|
|
|||||
Purchases of property and equipment | $ |
(14,881 |
) |
|
$ |
(15,475 |
) |
|
Acquisition of business, net of cash acquired |
|
— |
|
|
|
(3,688 |
) |
|
Net cash used in investing activities | $ |
(14,881 |
) |
|
$ |
(19,163 |
) |
|
Cash flows from financing activities |
|
|
|
|||||
(Payments)/Borrowings on line of credit - net | $ |
(62,137 |
) |
|
$ |
85,000 |
|
|
Repayments on debt and finance lease obligations |
|
(308 |
) |
|
|
(65,300 |
) |
|
Debt issuance fees paid |
|
— |
|
|
|
(1,233 |
) |
|
Tax withholding payments for net share settlement |
|
(517 |
) |
|
|
(483 |
) |
|
Proceeds from the exercise of stock options |
|
61 |
|
|
|
1,922 |
|
|
Net cash (used in)/provided by financing activities | $ |
(62,901 |
) |
|
$ |
19,906 |
|
|
|
|
|
||||||
Net decrease in cash and cash equivalents |
|
(33,891 |
) |
|
|
(3,395 |
) |
|
Cash and cash equivalents, beginning of period |
|
69,563 |
|
|
|
16,614 |
|
|
Cash and cash equivalents, end of period | $ |
35,672 |
|
|
$ |
13,219 |
|
|
|
|
|
||||||
Supplemental disclosures of cash flow information: |
|
|
|
|||||
Cash paid for income taxes | $ |
1,182 |
|
|
$ |
4,704 |
|
|
Cash paid for interest | $ |
4,905 |
|
|
$ |
6,494 |
|
|
Supplemental disclosure of non-cash activities: |
|
|
|
|||||
Unpaid purchases of property and equipment | $ |
1,349 |
|
|
$ |
3,543 |
|
Boot Barn Holdings, Inc.
Store Count |
|||||||||||||||||
Quarter Ended |
|
Quarter Ended |
|
Quarter Ended |
|
Quarter Ended |
|
Quarter Ended |
|
Quarter Ended |
|
Quarter Ended |
|
Quarter Ended |
|||
September 26, |
|
June 27, |
|
March 28, |
|
December 28, |
|
September 28, |
|
June 29, |
|
March 30, |
|
December 29, |
|||
2020 |
|
2020 |
|
2020 |
|
2019 |
|
2019 |
|
2019 |
|
2019 |
|
2018 |
|||
Store Count (BOP) |
264 |
259 |
251 |
248 |
240 |
240 |
|
234 |
232 |
||||||||
Opened/Acquired |
1 |
5 |
8 |
3 |
8 |
1 |
|
6 |
2 |
||||||||
Closed |
— |
— |
— |
— |
— |
(1 |
) |
— |
— |
||||||||
Store Count (EOP) |
265 |
264 |
259 |
251 |
248 |
240 |
|
240 |
234 |
||||||||
Boot Barn Holdings, Inc. Selected Store Data |
||||||||||||||||||||||||||||
Thirteen Weeks Ended |
||||||||||||||||||||||||||||
September 26, |
|
June 27, |
|
March 28, |
|
December 28, |
|
September 28, |
|
June 29, |
|
March 30, |
|
December 29, |
|
|||||||||||||
2020 |
|
2020 |
|
2020 |
|
2019 |
|
2019 |
|
2019 |
|
2019 |
|
2018 |
|
|||||||||||||
Selected Store Data: |
||||||||||||||||||||||||||||
Same Store Sales (decline)/growth |
|
(5.1 |
) |
% |
|
(14.9 |
) |
% |
|
(4.7 |
) |
% |
|
6.7 |
% |
|
7.8 |
% |
|
9.4 |
% |
|
8.7 |
% |
|
9.2 |
% |
|
Stores operating at end of period |
|
265 |
|
|
264 |
|
|
259 |
|
|
251 |
|
248 |
|
240 |
|
240 |
|
234 |
|||||||||
Total retail store square footage, end of period (in thousands) |
|
2,779 |
|
|
2,770 |
|
|
2,722 |
|
|
2,639 |
|
2,616 |
|
2,537 |
|
2,539 |
|
2,486 |
|||||||||
Average store square footage, end of period |
|
10,486 |
|
|
10,491 |
|
|
10,508 |
|
|
10,514 |
|
10,549 |
|
10,570 |
|
10,580 |
|
10,624 |
|||||||||
Average net sales per store (in thousands) |
$ |
565 |
|
$ |
410 |
|
$ |
590 |
|
$ |
903 |
$ |
635 |
$ |
660 |
$ |
666 |
$ |
862 |
Debt Covenant EBITDA Reconciliation (Unaudited) |
||||||||||||||||||
Thirteen Weeks Ended |
||||||||||||||||||
September 26,
|
|
June 27,
|
|
March 28,
|
|
December 28,
|
|
September 28,
|
||||||||||
Boot Barn's Net Income/(Loss) |
$ |
5,758 |
|
$ |
(490 |
) |
|
$ |
5,729 |
|
|
$ |
24,819 |
|
$ |
7,680 |
|
|
Income tax expense/(benefit) |
|
1,979 |
|
|
(289 |
) |
|
|
930 |
|
|
|
7,040 |
|
|
1,947 |
|
|
Interest expense, net |
|
2,383 |
|
|
2,641 |
|
|
|
2,941 |
|
|
|
3,155 |
|
|
3,310 |
|
|
Depreciation and intangible asset amortization |
|
6,282 |
|
|
5,710 |
|
|
|
5,872 |
|
|
|
5,682 |
|
|
5,027 |
|
|
Boot Barn's EBITDA |
$ |
16,402 |
|
$ |
7,572 |
|
|
$ |
15,472 |
|
|
$ |
40,696 |
|
$ |
17,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Non-cash stock-based compensation (a) |
$ |
1,705 |
|
$ |
1,824 |
|
|
$ |
1,582 |
|
|
$ |
1,181 |
|
$ |
1,180 |
|
|
Non-cash accrual for future award redemptions (b) |
|
372 |
|
|
(302 |
) |
|
|
(447 |
) |
|
|
575 |
|
|
(11 |
) |
|
Loss/(gain) on disposal of assets (c) |
|
46 |
|
|
(4 |
) |
|
|
28 |
|
|
|
377 |
|
|
- |
|
|
Loss on adjustment of right-of-use assets and lease liabilities (d) |
|
295 |
|
|
- |
|
|
|
- |
|
|
|
7 |
|
|
- |
|
|
Store impairment charge (e) |
|
384 |
|
|
- |
|
|
|
191 |
|
|
|
- |
|
|
- |
|
|
Boot Barn's Adjusted EBITDA |
$ |
19,204 |
|
$ |
9,090 |
|
|
$ |
16,826 |
|
|
$ |
42,836 |
|
$ |
19,133 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Additional adjustments (f) |
|
1,115 |
|
|
1,590 |
|
|
|
2,269 |
|
|
|
1,404 |
|
|
1,442 |
|
|
Consolidated EBITDA per Loan Agreements |
$ |
20,319 |
|
$ |
10,680 |
|
|
$ |
19,095 |
|
|
$ |
44,240 |
|
$ |
20,575 |
|
|
(a) Represents non-cash compensation expenses related to stock options, restricted stock awards, restricted stock units and performance share units granted to certain of our employees and directors. | |||||||||||||||
(b) Represents the non-cash accrual for future award redemptions in connection with our customer loyalty program. | |||||||||||||||
(c) Represents loss/(gain) on disposal of assets. | |||||||||||||||
(d) Represents loss on adjustment of right-of-use assets and lease liabilities. | |||||||||||||||
(e) Represents store impairment charges recorded in order to reduce the carrying amount of the assets to their estimated fair values. | |||||||||||||||
(f) Adjustments to Boot Barn's Adjusted EBITDA as provided in the 2015 Golub Term Loan and June 2015 Wells Fargo Revolver include pre-opening costs, franchise and state taxes, and other miscellaneous adjustments. |