e8vk
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
Smith & Wesson Holding Corporation
(Exact Name of Registrant as Specified in Charter)
|
|
|
|
|
Nevada
|
|
001-31552
|
|
87-0543688 |
|
|
|
|
|
(State or Other
Jurisdiction of Incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer
Identification No.) |
2100 Roosevelt Avenue
Springfield, Massachusetts
01104
(Address of Principal Executive Offices) (Zip Code)
(Registrants telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing obligation of the registrant under any of the following provisions (see General Instruction
A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
TABLE OF CONTENTS
Item 2.02. Results of Operations and Financial Condition.
We are furnishing this Report on Form 8-K in connection with the disclosure of information, in
the form of the textual information from a press release released on December 3, 2009.
The information in this Report on Form 8-K (including the exhibit) is furnished pursuant to
Item 2.02 and shall not be deemed to be filed for the purpose of Section 18 of the Securities
Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section.
We do not have, and expressly disclaim, any obligation to release publicly any updates or any
changes in our expectations or any change in events, conditions, or circumstances on which any
forward-looking statement is based.
The text included with this Report on Form 8-K is available on our website located at
www.smith-wesson.com, although we reserve the right to discontinue that availability at any time.
Item 9.01. Financial Statements and Exhibits.
|
(a) |
|
Financial Statements of Business Acquired. |
|
|
|
|
Not applicable. |
|
|
(b) |
|
Pro Forma Financial Information. |
|
|
|
|
Not applicable. |
|
|
(c) |
|
Shell Company Transactions. |
|
|
|
|
Not applicable. |
|
|
(d) |
|
Exhibits. |
|
|
|
Exhibit |
|
|
Number |
|
Exhibits |
|
|
|
99.1
|
|
Press release from Smith & Wesson Holding Corporation, dated
December 3, 2009, entitled Smith & Wesson Holding Corporation Reports Second
Quarter Fiscal 2010 Financial Results |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
SMITH & WESSON HOLDING CORPORATION
|
|
Date: December 3, 2009 |
By: |
/s/ William F. Spengler
|
|
|
|
William F. Spengler |
|
|
|
Executive Vice President, Chief Financial Officer
and Treasurer |
|
2
EXHIBIT INDEX
99.1 |
|
Press release from Smith & Wesson Holding Corporation, dated December 3, 2009, entitled
Smith & Wesson Holding Corporation Reports Second Quarter Fiscal 2010 Financial Results |
exv99w1
Exhibit 99.1
FOR IMMEDIATE RELEASE
Contacts:
Liz Sharp, VP Investor Relations
Smith & Wesson Holding Corp.
(413) 747-3304
lsharp@smith-wesson.com
William F. Spengler, EVP, Chief Financial Officer
Smith & Wesson Holding Corp.
(413) 747-3304
Smith & Wesson Holding Corporation Reports
Second Quarter Fiscal 2010 Financial Results
Record Quarterly Sales of $109 Million (+49%)
Record Quarterly Net Income of $13.3 Million
Quarterly Firearms Sales of $89 Million (+32%)
Perimeter Security Sales Double Prior Year Levels
SPRINGFIELD, Mass., December 3, 2010 Smith & Wesson Holding Corporation (NASDAQ Global Select:
SWHC), a leader in the business of safety, security, protection and sport, today announced
financial results for the second fiscal quarter ended October 31, 2009.
Net sales of $108.8 million for the second fiscal quarter ended October 31, 2009 were $35.6
million, or 48.6%, higher than net sales of $73.2 million for the comparable quarter last year.
Michael F. Golden, Smith & Wesson President and CEO, said, We continued to capitalize in our
second quarter on the strong demand for products in both our firearms and perimeter security
businesses to deliver a new record level of quarterly revenue. Our factories leveraged production
volumes, and we continued to focus on cost controls to deliver solid results. Sales of $93.4
million in our firearms segment exceeded the expectations we set last quarter, and our perimeter
security segment, Universal Safety Response (USR), performed well, as anticipated, with sales of
$15.4 million.
For the second quarter of fiscal 2010, gross profit of $34.6 million, or 31.8% of sales, increased
by 74.5% compared with gross profit of $19.8 million, or 27.1% of sales, for the second quarter
last year. Net income for the second quarter of fiscal 2010 was $13.3 million, or $0.21 per
diluted share, compared with a net loss of $76.2 million, or $1.62 per share, for the second
quarter of fiscal 2009.
Net income for the second quarter of fiscal 2010 included a non-cash, fair-value adjustment to the
contingent consideration liability related to our acquisition of USR that increased fully diluted
earnings per share by $0.11 in the second quarter.
The purchase of USR included a provision whereby stockholders of USR could earn 4,080,000 shares of
Smith & Wesson common stock in the event USR achieves established EBITDAS performance targets by
December 2010. Accounting pronouncements indicate that the value of the entire earn-out amount is
to be recorded as a liability as of the transaction date. This earn-out consideration was recorded
as a liability on the July 20 transaction closing date of approximately
$27 million based on a stock price on that date of $6.86. Because we record changes in the fair
value of this liability as of each reporting date, this liability was reduced to approximately $24
million on July 31, 2009 and then subsequently reduced to $17 million on October 31 when the
closing price of our stock was $4.27. The $7.2 million reduction in the fair value of this
liability is shown as a gain in our second quarter results. The need for ongoing fair value
accounting of this earn-out liability will subject us to potential, significant non-cash
fluctuations in our reported GAAP earnings over the next five quarters.
Without the adjustment explained above, net income for the second quarter of fiscal 2010 would have
been $6.1 million, or $0.10 per fully diluted share. It should also be noted that net income for
the second quarter of fiscal 2009 included the impact of a non-cash impairment charge of $76.5
million related to a write-down of goodwill and intangible assets recorded upon the purchase of
Thompson/Center Arms. Without that charge, net income for the second quarter of fiscal 2009 would
have been approximately $0.01 per fully diluted share.
Adjusted EBITDAS, a non-GAAP financial measure, was $16.3 million for the second quarter compared
with adjusted EBITDAS of $6.6 million for the comparable quarter last year.
William F. Spengler, EVP and Chief Financial Officer, said, Firearm sales increased for our second
quarter by $21.6 million, or 31.9%, over the comparable quarter last year. Sales of pistols
increased 29.2%, as we addressed firearms backlog and ongoing consumer demand, while Walther
product sales grew by 36.1%. Revolver sales increased 39.2% versus the year ago quarter, fueled by
ongoing demand for smaller-framed revolvers for personal protection. Sales of tactical rifles for
the quarter grew by 80.9% versus the prior year quarter, driven by consumer demand for our newly
launched M&P15-22, as well as law enforcement demand for our standard M&P15 tactical rifles. Sales
of hunting rifles were roughly flat versus the prior year quarter.
Spengler continued, Gross profit increased to $34.6 million versus $19.8 million for the
comparable quarter a year ago. Gross profit margin improved to 31.8% from 27.1% for the year ago
quarter. Increased production of handguns and tactical rifles provided improved overhead
absorption at our Springfield, Massachusetts factory. Our factory in Rochester, New Hampshire also
helped gross margins by delivering improved operational efficiencies and as a result of the launch
of the new T/C Venture bolt-action rifle. In addition, margins in our firearms business benefited
from reduced promotional activities during the quarter.
The perimeter security business continued to perform well, as revenue met high growth expectations
and orders on hand, or backlog, at the end of the quarter reached $44.4 million, a level more than
double that at the end of the prior year quarter. Gross profit margin in the perimeter security
business came in below 30%, prior to purchase accounting adjustments, as a few strategic projects
delivered margins that were below the norm. In addition, purchase accounting entries significantly
reduced the profit from any existing, firm contracts in place at the time of our acquisition of
USR, which further reduced the effect of the USR revenue on our gross margins. We continue to
expect very strong growth in revenue and profitability from our perimeter security business based
on ongoing, strong demand for USRs products and services and based on newer contracts. Due to the
lower gross profit margins, however, we no longer anticipate that the earn-out shares associated
with calendar 2009 EBITDAS results will be released. We nevertheless anticipate releasing all of
the earn-out shares as of the end of calendar
2010, based on our expectation that calendar 2010 EBITDAS will meet or exceed the threshold level
of $15.0 million.
Total operating expenses of $23.4 million, or 21.5% of sales, for the quarter increased versus
operating expenses of $17.3 million excluding the impairment, or 23.6% of sales, for the second
quarter last year. The dollar increase in operating expenses resulted primarily from higher profit
sharing and incentive compensation accruals tied to higher operating income in the firearms
business, combined with $2.9 million of operating expense at USR, which was not included in the
prior year results.
Our firearms backlog was $95.8 million at the end of our second quarter. As we indicated earlier
in the fall, the firearms business continues to move toward more normal levels of demand and
production, evidenced by the decline in our second quarter backlog. Cancellations caused
approximately 30% of this decline. Because our backlog represents product that has been ordered
but not yet shipped, additional portions of the backlog can always be cancelled in the future.
Inventory levels increased by approximately $3.8 million over fiscal 2009 year-end levels, due
solely to the inclusion of USR inventory. Accounts receivable increased by $15.6 million over
year-end levels to $63.8 million, due to the inclusion of $18.1 million in USR accounts receivable.
At the end of the second quarter, the Company had approximately $46.4 million in cash and had no
borrowings under its revolving line of credit. Following the end of the quarter, the Company paid
off $4.8 million of debt, which carried interest costs in excess of 6%. The Company also expanded
its revolving line of credit with TD Bank from $40 million to $60 million, but has no current plan
to draw on that line.
Outlook
Spengler added, We expect total company sales for the third quarter to be between $90 million and
$95 million, an increase of between 8% and 14% over the prior year. Within that total, we expect
the firearms segment to contribute between $72 million and $76 million, and the perimeter security
segment to contribute the balance. Firearms revenue within this range reflects more normalized
levels of demand and production versus the spike that we experienced beginning in the third quarter
of fiscal 2009. In addition, third quarter revenue and factory-level overhead absorption is
routinely and unfavorably impacted by an annual two-week holiday shutdown at our three firearms
manufacturing factories, as well as hunting-related seasonality. With respect to USR, we
anticipate gross profit margins prior to purchase accounting entries to return to above the 30%
level, but note that USR results will continue to have a limited impact on total company earnings
in the coming quarter due to the additional effects of purchase accounting entries.
Based on this, we expect total company gross profit margin in the third quarter to be between
25.0% and 27.0%. We expect third quarter operating expenses to be comparable in dollars to our
second quarter, reflecting increased sales and marketing expense for the SHOT show, offset by lower
general and administrative costs, concluded Spengler.
Retired Rear Admiral, David M. Stone
Smith & Wesson Chairman of the Board, Barry M. Monheit, said, It is with great sadness that we
convey news of the recent passing of Retired Rear Admiral, David M. Stone, who was both a
friend and a highly regarded member of our board of directors. David will be remembered by us all,
not only for his meaningful professional contributions, but also for the friendship and kindness
that he bestowed on those of us fortunate enough to know him.
Conference Call
The Company will host a conference call today, December 3, 2009, to discuss its second quarter
fiscal 2010 results. The conference call may include forward-looking statements. The conference
call will be Web cast and will begin at 5:00pm Eastern Time (3:00pm Pacific). The live audio
broadcast and replay of the conference call can be accessed on the Companys Web site at
www.smith-wesson.com, under the 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 Adjusted EBITDAS
In this press release, a non-GAAP financial measure, known as Adjusted EBITDAS is presented.
Adjusted EBITDAS excludes the effects of interest expense, income taxes, depreciation of tangible
fixed assets, amortization of intangible assets, stock-based employee compensation expense and
certain other non-cash transactions. From time to time, the Company may also elect to exclude
certain significant non-recurring items in order to provide the reader with an improved
understanding of underlying performance trends. See the attached Reconciliation of GAAP Net
Income/(Loss) to Adjusted EBITDAS for a detailed explanation of the amounts excluded and included
from net income to arrive at adjusted EBITDAS for the three-month period ended October 31, 2009.
Adjusted or non-GAAP financial measures provide investors and the Company with supplemental
measures of operating performance and trends that facilitate comparisons between periods before,
during, and after certain items that would not otherwise be apparent on a GAAP basis. Adjusted
financial measures are not, and should not be, viewed as a substitute for GAAP results. Our
definition of these adjusted financial measures may differ from similarly named measures used by
others.
About Smith & Wesson
Smith & Wesson Holding Corporation (NASDAQ: SWHC) is a U.S.-based, global provider of products and
services for safety, security, protection and sport. The company designs and constructs facility
perimeter security solutions for military and commercial applications, and delivers a broad
portfolio of firearms and related training to the military, law enforcement and sports markets.
SWHC companies include Smith & Wesson Corp., the globally recognized manufacturer of quality
firearms; Universal Safety Response, a full-service perimeter security integrator, barrier
manufacturer and installer; and Thompson/Center Arms Company, Inc., a premier designer and
manufacturer of premium hunting firearms. SWHC facilities are located in Massachusetts, Maine, New
Hampshire, and Tennessee. For more information on Smith & Wesson and its companies, call (800)
331-0852 or log on to www.smith-wesson.com; www.usrgrab.com; or
www.tcarms.com.
Safe Harbor Statement
Certain statements contained in this press release may be deemed to be forward-looking statements
under federal securities laws, and the Company intends that such forward-looking statements be
subject to the safe-harbor created thereby. Such forward-looking statements include statements
regarding the strong growth in revenue and profitability prospects of the Companys security
business, the anticipated release of earn-out shares based on USRs EBITDAS for calendar 2009 and
calendar 2010, levels of demand and production relating to the Companys firearms business,
potential reduction of backlog levels, and the Companys sales, gross profit margin, and operating
expense outlook for the fiscal quarter ending January 31, 2010. The Company cautions 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 the
Companys products; the state of the U.S.
economy; general economic conditions and consumer spending patterns; the continued strong consumer
demand for the Companys handguns and tactical rifle products resulting in part from external
factors, including a new
administration taking office in Washington, D.C., speculation surrounding
increased gun control, and heightened fear of terrorism and crime; the effect that fair value
accounting relating to the USR acquisition may have on the Companys GAAP earnings as a result of
increases or decreases in the Companys stock price; the ability of the Company to integrate USR in
a successful manner; the Companys growth opportunities; the Companys anticipated growth; the
ability of the Company to capitalize on strong consumer demand for its products, particularly
pistols, revolvers, and tactical rifles; the ability of the Company to increase demand for its
products in various markets, including consumer and law enforcement channels, domestically and
internationally; the position of the Companys hunting products in the consumer discretionary
marketplace and distribution channel; the Companys penetration rates in new and existing markets;
the Companys strategies; the ability of the Company to introduce any new products; the success
of any new product; the success of the Companys diversification strategy, including the expansion
of the Companys markets; the diversification of the Companys future revenue base resulting from
the acquisition of USR; and other risks detailed from time to time in the Companys reports filed
with the SEC, including its Form 10-K Report for the fiscal year ended April 30, 2009.
SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
As of:
|
|
|
|
|
|
|
|
|
|
|
October 31, 2009 |
|
|
April 30, 2009 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
(In thousands, except par value and share data) |
|
ASSETS
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
46,396 |
|
|
$ |
39,822 |
|
Accounts receivable, net of allowance for doubtful accounts of $863 on October 31, 2009 and $2,386 on April 30, 2009 |
|
|
63,791 |
|
|
|
48,232 |
|
Inventories |
|
|
45,535 |
|
|
|
41,729 |
|
Other current assets |
|
|
4,832 |
|
|
|
3,093 |
|
Deferred income taxes |
|
|
11,026 |
|
|
|
12,505 |
|
Income tax receivable |
|
|
3,583 |
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
175,163 |
|
|
|
145,381 |
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
54,356 |
|
|
|
51,135 |
|
Intangibles, net |
|
|
17,272 |
|
|
|
5,940 |
|
Goodwill |
|
|
80,545 |
|
|
|
|
|
Deferred income taxes |
|
|
|
|
|
|
1,143 |
|
Other assets |
|
|
6,298 |
|
|
|
6,632 |
|
|
|
|
|
|
|
|
|
|
$ |
333,634 |
|
|
$ |
210,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
19,104 |
|
|
$ |
21,009 |
|
Accrued expenses |
|
|
18,619 |
|
|
|
17,606 |
|
Accrued payroll |
|
|
6,858 |
|
|
|
7,462 |
|
Accrued income taxes |
|
|
|
|
|
|
2,790 |
|
Accrued taxes other than income |
|
|
2,565 |
|
|
|
2,208 |
|
Accrued profit sharing |
|
|
11,278 |
|
|
|
6,208 |
|
Accrued product liability |
|
|
3,324 |
|
|
|
3,418 |
|
Accrued warranty |
|
|
3,738 |
|
|
|
4,287 |
|
Current portion of notes payable |
|
|
3,592 |
|
|
|
2,378 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
69,078 |
|
|
|
67,366 |
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
4,443 |
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable, net of current portion |
|
|
82,569 |
|
|
|
83,606 |
|
|
|
|
|
|
|
|
Other non-current liabilities |
|
|
26,125 |
|
|
|
8,633 |
|
|
|
|
|
|
|
|
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, 60,823,923 shares issued and 59,623,923 shares outstanding on October 31, 2009 and 48,967,938
shares issued and 47,767,938 shares outstanding on April 30, 2009 |
|
|
61 |
|
|
|
49 |
|
Additional paid-in capital |
|
|
166,006 |
|
|
|
91,103 |
|
Retained earnings/(accumulated deficit) |
|
|
(8,325 |
) |
|
|
(34,203 |
) |
Accumulated other comprehensive income |
|
|
73 |
|
|
|
73 |
|
Treasury stock, at cost (1,200,000 common shares) |
|
|
(6,396 |
) |
|
|
(6,396 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
151,419 |
|
|
|
50,626 |
|
|
|
|
|
|
|
|
|
|
$ |
333,634 |
|
|
$ |
210,231 |
|
|
|
|
|
|
|
|
SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended: |
|
|
For the Six Months Ended |
|
|
|
(in thousands, except per share data) |
|
|
|
October 31, 2009 |
|
|
October 31, 2008 |
|
|
October 31, 2009 |
|
|
October 31, 2008 |
|
Net product and services sales |
|
$ |
108,808 |
|
|
$ |
73,227 |
|
|
$ |
211,045 |
|
|
$ |
151,706 |
|
Cost of products and services sold |
|
|
74,245 |
|
|
|
53,418 |
|
|
|
140,859 |
|
|
|
107,049 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
34,563 |
|
|
|
19,809 |
|
|
|
70,186 |
|
|
|
44,657 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
1,041 |
|
|
|
617 |
|
|
|
1,921 |
|
|
|
1,392 |
|
Selling and marketing |
|
|
8,461 |
|
|
|
7,376 |
|
|
|
15,506 |
|
|
|
15,079 |
|
General and administrative |
|
|
13,939 |
|
|
|
9,260 |
|
|
|
24,938 |
|
|
|
19,909 |
|
Impairment of long-lived assets |
|
|
0 |
|
|
|
98,243 |
|
|
|
0 |
|
|
|
98,243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
23,441 |
|
|
|
115,496 |
|
|
|
42,365 |
|
|
|
134,623 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
11,122 |
|
|
|
(95,687 |
) |
|
|
27,821 |
|
|
|
(89,966 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense), net |
|
|
7,282 |
|
|
|
(768 |
) |
|
|
10,487 |
|
|
|
(881 |
) |
Interest income |
|
|
82 |
|
|
|
129 |
|
|
|
241 |
|
|
|
187 |
|
Interest expense |
|
|
(1,191 |
) |
|
|
(1,413 |
) |
|
|
(2,522 |
) |
|
|
(3,465 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income/(expense), net |
|
|
6,173 |
|
|
|
(2,052 |
) |
|
|
8,206 |
|
|
|
(4,159 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
17,295 |
|
|
|
(97,739 |
) |
|
|
36,027 |
|
|
|
(94,125 |
) |
Income tax expense |
|
|
3,990 |
|
|
|
(21,509 |
) |
|
|
10,149 |
|
|
|
(20,147 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/comprehensive income |
|
$ |
13,305 |
|
|
$ |
(76,230 |
) |
|
$ |
25,878 |
|
|
$ |
(73,978 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common and common equivalent
shares outstanding, basic |
|
|
59,526 |
|
|
|
47,109 |
|
|
|
56,652 |
|
|
|
46,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, basic |
|
$ |
0.22 |
|
|
$ |
(1.62 |
) |
|
$ |
0.46 |
|
|
$ |
(1.60 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common and common equivalent
shares outstanding, diluted |
|
|
66,806 |
|
|
|
47,109 |
|
|
|
63,965 |
|
|
|
46,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share, diluted |
|
$ |
0.21 |
|
|
$ |
(1.62 |
) |
|
$ |
0.42 |
|
|
$ |
(1.60 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDAS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended October 31, 2009: |
|
|
For the Three Months Ended October 31, 2008: |
|
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
Net product and services sales |
|
$ |
108,808 |
|
|
|
|
|
|
$ |
108,808 |
|
|
$ |
73,227 |
|
|
|
|
|
|
$ |
73,227 |
|
Cost of products and services sold |
|
|
74,245 |
|
|
$ |
(2,083 |
)(8) |
|
|
72,162 |
|
|
|
53,418 |
|
|
$ |
(1,868 |
)(1) |
|
|
51,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
34,563 |
|
|
|
2,083 |
|
|
|
36,646 |
|
|
|
19,809 |
|
|
|
1,868 |
|
|
|
21,677 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
1,041 |
|
|
|
(20 |
)(1) |
|
|
1,021 |
|
|
|
617 |
|
|
|
(21 |
)(1) |
|
|
596 |
|
Selling and marketing |
|
|
8,461 |
|
|
|
(43 |
)(1) |
|
|
8,418 |
|
|
|
7,376 |
|
|
|
(40 |
)(1) |
|
|
7,336 |
|
General and administrative |
|
|
13,939 |
|
|
|
(2,882 |
)(2) |
|
|
11,057 |
|
|
|
9,260 |
|
|
|
(1,953 |
)(2) |
|
|
7,307 |
|
Impairment of long-lived assets |
|
|
0 |
|
|
|
|
(3) |
|
|
|
|
|
|
98,243 |
|
|
|
(98,243 |
)(7) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
23,441 |
|
|
|
(2,945 |
) |
|
|
20,496 |
|
|
|
115,496 |
|
|
|
(100,257 |
) |
|
|
15,239 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) from operations |
|
|
11,122 |
|
|
|
5,028 |
|
|
|
16,150 |
|
|
|
(95,687 |
) |
|
|
102,125 |
|
|
|
6,438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense), net |
|
|
7,282 |
|
|
|
(7,204 |
)(6) |
|
|
78 |
|
|
|
(768 |
) |
|
|
770 |
(5) |
|
|
2 |
|
Interest income |
|
|
82 |
|
|
|
|
|
|
|
82 |
|
|
|
129 |
|
|
|
|
|
|
|
129 |
|
Interest expense |
|
|
(1,191 |
) |
|
|
1,191 |
(3) |
|
|
0 |
|
|
|
(1,413 |
) |
|
|
1,413 |
(3) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income/(expense), net |
|
|
6,173 |
|
|
|
(6,013 |
) |
|
|
160 |
|
|
|
(2,052 |
) |
|
|
2,183 |
|
|
|
131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
17,295 |
|
|
|
(985 |
) |
|
|
16,310 |
|
|
|
(97,739 |
) |
|
|
104,308 |
|
|
|
6,569 |
|
Income tax expense |
|
|
3,990 |
|
|
|
(3,990 |
)(4) |
|
|
0 |
|
|
|
(21,509 |
) |
|
|
21,509 |
(4) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss)/comprehensive |
|
$ |
13,305 |
|
|
$ |
3,005 |
|
|
$ |
16,310 |
|
|
$ |
(76,230 |
) |
|
$ |
82,799 |
|
|
$ |
6,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
RECONCILIATION OF GAAP NET INCOME/(LOSS) TO ADJUSTED EBITDAS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended October 31, 2009: |
|
|
For the Six Months Ended October 31, 2008: |
|
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
Net product and services sales |
|
$ |
211,045 |
|
|
|
|
|
|
$ |
211,045 |
|
|
$ |
151,706 |
|
|
|
|
|
|
$ |
151,706 |
|
Cost of products and services sold |
|
|
140,859 |
|
|
$ |
(4,034 |
)(8) |
|
|
136,825 |
|
|
|
107,049 |
|
|
$ |
(3,788 |
)(1) |
|
|
103,261 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
70,186 |
|
|
|
4,034 |
|
|
|
74,220 |
|
|
|
44,657 |
|
|
|
3,788 |
|
|
|
48,445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
1,921 |
|
|
|
(40 |
)(1) |
|
|
1,881 |
|
|
|
1,392 |
|
|
|
(44 |
)(1) |
|
|
1,348 |
|
Selling and marketing |
|
|
15,506 |
|
|
|
(86 |
)(1) |
|
|
15,420 |
|
|
|
15,079 |
|
|
|
(83 |
)(1) |
|
|
14,996 |
|
General and administrative |
|
|
24,938 |
|
|
|
(4,223 |
)(2) |
|
|
20,715 |
|
|
|
19,909 |
|
|
|
(4,386 |
)(2) |
|
|
15,523 |
|
Impairment of long-lived assets |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
98,243 |
|
|
|
(98,243 |
)(7) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
42,365 |
|
|
|
(4,349 |
) |
|
|
38,016 |
|
|
|
134,623 |
|
|
|
(102,756 |
) |
|
|
31,867 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) from operations |
|
|
27,821 |
|
|
|
8,383 |
|
|
|
36,204 |
|
|
|
(89,966 |
) |
|
|
106,544 |
|
|
|
16,578 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense), net |
|
|
10,487 |
|
|
|
(10,405 |
)(6) |
|
|
82 |
|
|
|
(881 |
) |
|
|
867 |
(5) |
|
|
(14 |
) |
Interest income |
|
|
241 |
|
|
|
|
|
|
|
241 |
|
|
|
187 |
|
|
|
|
|
|
|
187 |
|
Interest expense |
|
|
(2,522 |
) |
|
|
2,522 |
(3) |
|
|
0 |
|
|
|
(3,465 |
) |
|
|
3,465 |
(3) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense, net |
|
|
8,206 |
|
|
|
(7,883 |
) |
|
|
323 |
|
|
|
(4,159 |
) |
|
|
4,332 |
|
|
|
173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) before income taxes |
|
|
36,027 |
|
|
|
500 |
|
|
|
36,527 |
|
|
|
(94,125 |
) |
|
|
110,876 |
|
|
|
16,751 |
|
Income tax expense/(benefit) |
|
|
10,149 |
|
|
|
(10,149 |
)(4) |
|
|
0 |
|
|
|
(20,147 |
) |
|
|
20,147 |
(4) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss)/comprehensive |
|
$ |
25,878 |
|
|
$ |
10,649 |
|
|
$ |
36,527 |
|
|
$ |
(73,978 |
) |
|
$ |
90,729 |
|
|
$ |
16,751 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
To eliminate depreciation expense. |
|
(2) |
|
To eliminate depreciation, amortization, and stock-based compensation expense. |
|
(3) |
|
To eliminate interest expense. |
|
(4) |
|
To eliminate income tax expense. |
|
(5) |
|
To eliminate unrealized mark-to-market adjustments on foreign exchange contracts. |
|
(6) |
|
To eliminate impact of adjustment to fair value of contingent consideration liability. |
|
(7) |
|
To eliminate write down of long-lived assets. |
|
(8) |
|
To eliminate depreciation and amortization expense. |