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
March 11, 2010
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
|
|
(Commission File Number)
|
|
(IRS Employer |
Jurisdiction of Incorporation)
|
|
|
|
Identification No.) |
2100 Roosevelt Avenue
Springfield, Massachusetts
01104
(Address of Principal Executive Offices) (Zip Code)
(800) 331-0852
(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 March 11, 2010.
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
March 11, 2010, entitled Smith & Wesson Holding Corporation Reports Third
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: March 11, 2010 |
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 March 11, 2010, entitled Smith
& Wesson Holding Corporation Reports Third 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
Third Quarter Fiscal 2010 Financial Results
Net Sales $89M (+6.8%)
Perimeter Security Sales $15M (+70%)
SPRINGFIELD, Mass., March 11, 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 third fiscal quarter ended January 31, 2010.
Net sales of $89.4 million for the third fiscal quarter ended January 31, 2010 were $5.7 million,
or 6.8%, higher than net sales of $83.7 million for the comparable quarter last year.
Michael F. Golden, Smith & Wesson President and Chief Executive Officer, said, Our third quarter
revenue results reflect ongoing growth at Universal Safety Response (USR), partially offset by
anticipated year-over-year declines in our firearms division. USR revenue grew by 70% over the
comparable period last year, which was prior to our acquisition of USR. USR revenue would have
been higher but for severe weather conditions in the mid-Atlantic and northeastern region of the
United States that delayed a number of construction projects. Firearms division sales of $74.7
million were within our expected range, declining on a year-over-year basis caused in large part by
overall market conditions. Within our firearms sales channels, sporting goods sales declined by
18%, law enforcement sales increased by 32%, and international sales grew by 28%.
For the third quarter of fiscal 2010, gross profit of $25.0 million, or 28% of sales, was 16%
higher than gross profit of $21.5 million, or 26% of sales, for the third quarter last year. Net
income for the third quarter of fiscal 2010 was $2.4 million, or $0.04 per diluted share, compared
with net income of $2.4 million, or $0.05 per diluted share, for the third quarter of fiscal 2009.
Net income for the quarter 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 $0.02 in the quarter. Without that adjustment, net income for the quarter would have been
$1.1 million, or $0.02 per fully diluted share.
Adjusted EBITDAS, a non-GAAP financial measure, was $6.5 million for the third quarter compared
with adjusted EBITDAS of $9.2 million for the comparable quarter last year. On a year-to-date
basis, adjusted EBITDAS was $43 million versus $26 million last year.
William F. Spengler, Executive Vice President and Chief Financial Officer, said, Firearms division
sales decreased by 11.0% versus the year ago quarter. Revolver sales decreased 19% because of
limited inventory at the beginning of the quarter, combined with a return to more normal levels of
demand in the industry. Overall pistol sales decreased 33%, partially as a result of declining
industry demand. While sales of our Sigma line of polymer pistols declined 63% year-over-year,
sales of our premium M&P polymer pistols declined only 12%. Walther product sales grew by about
8%, aided by the introduction of the PK380 combined with increased production and availability of
Walthers products manufactured in Germany. We achieved 18% growth in tactical rifles in the
quarter, driven by the introduction of our new M&P15-22. New product offerings of our Performance
Center Pro Series handguns helped drive premium product sales growth of 40%. Hunting products grew
in the third quarter, aided by sales of accessories. Sales of black powder rifles achieved a
slight increase over the prior year comparable quarter. Thompson/Center Arms branded products
continued to perform well, more than offsetting other hunting products sold or closed out in the
prior year.
Firearms order backlog was $74 million at the end of the third quarter, approximately $22 million
less than backlog at the end of the second quarter. This reduction in backlog largely reflects
cancellations as the market moved toward more normal levels of demand and production.
Perimeter security sales of $15 million for the quarter represented solid growth of over 70% versus
the comparable quarter last year, which was prior to our acquisition of USR. Additional perimeter
security sales that we had anticipated during the quarter were hampered by a number of
severe-weather-related delays in installation projects throughout much of the Eastern United
States. Perimeter security backlog at the end of the third quarter was $42.5 million, more than
double the comparable quarter last year. Our perimeter security backlog typically represents
contracted programs, most of which are not likely to be cancelled.
Gross profit of $25.0 million, or 28% of sales, compares favorably to the year ago quarter, which
includes approximately $2.0 million in Walther-related warranty expense. In addition, the current
quarter benefitted from reduced promotional spending and improved efficiencies at our Rochester,
New Hampshire manufacturing facility. Gross margins were unfavorably impacted by approximately
$900,000 of amortization of acquisition-related intangibles from USR business contracted prior to
the acquisition and by lower than historical margins on selected USR programs that contained newer
product offerings. Gross profit margin in the perimeter security business remained below 30% in
the third quarter, prior to purchase accounting adjustments.
Operating expenses of $23 million, or 26% of sales, in the quarter increased versus operating
expenses of $17 million, or 20% of sales, for the comparable quarter last year. USR, which was
acquired in July 2009, accounted for $3.1 million of the increase in operating expenses. Sales and
marketing expense increased by $1.5 million and included higher SHOT Show expenses, increased
advertising expense, and research and development costs related to our recently introduced M&P4
fully automatic rifle. We also incurred increased legal and consulting fees of $1.1 million in the
quarter related to allegations against one of our employees under the Foreign Corrupt Practices
Act. Operating expense increases in the third quarter were partially offset by lower profit
sharing and a reduction in accrued bad debt expense.
Inventory levels increased to $47.7 million in our third quarter, compared to $41.7 million at the
end of the prior fiscal year, due partly to the inclusion of USR inventory. Accounts receivable
increased by $9.0 million to $57 million, compared to $48.2 million at the end of the prior fiscal
year. The acquisition of USR added $18.8 million in accounts receivable, which was offset by a
$9.0 million reduction related to cyclicality in our firearms business. At the end of the third
quarter, we had approximately $37 million in cash and had no borrowings under our revolving line of
credit. During the quarter, we paid off $4.8 million of debt, which carried interest costs in
excess of 6%. We also expanded our revolving line of credit with TD Bank from $40 million to $60
million, but we have no current plan to draw on that line.
Outlook
Spengler added, We expect total Company sales for the fourth quarter to be between $97 million and
$101 million, approximately flat with the prior year fourth quarter. Within that total, we expect
the firearms segment to contribute between $81 million and $84 million, and the perimeter security
segment to contribute the balance. Firearms revenue within this range reflects more stable levels
of demand and production versus the spike that we experienced in the fourth quarter of fiscal 2009.
This range also takes into account the fact that we are currently reviewing our international
selling processes, an activity which may reduce international firearms shipments during the
quarter.
We expect total company gross profit margin in the fourth quarter will improve to approximately
29%, and we expect fourth quarter operating expenses to be approximately $500,000 higher than our
third quarter because of increased profit sharing on improved operating income, concluded
Spengler.
Conference Call
The Company will host a conference call today, March 11, 2010, to discuss its third 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 (2:00pm 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.
Accounting for Contingent Consideration Related to the USR Acquisition
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 achieved 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,
was reduced to $17 million on October 31, and was most recently reduced to $16.2 million on January
31 when the closing price of our stock was $3.96. The $1.3 million reduction in the fair value of
this liability is shown as a gain in our third 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 four quarters.
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 January 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 changes in the Companys international sales processes; the Companys
anticipated sales for firearms and perimeter security products, gross margin, and operating
expenses for the fourth fiscal quarter; expectations regarding borrowings on the Companys line of
credit; and the likelihood of cancellations of orders in the backlog for perimeter security
products. 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:
|
|
|
|
|
|
|
|
|
|
|
January 31, 2010 |
|
|
April 30, 2009 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
(In thousands, except par value and share data) |
|
ASSETS |
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
37,045 |
|
|
$ |
39,822 |
|
Accounts receivable, net of allowance for
doubtful accounts of $568 on January 31, 2010 and
$2,386 on April 30, 2009 |
|
|
57,233 |
|
|
|
48,232 |
|
Inventories |
|
|
47,662 |
|
|
|
41,729 |
|
Other current assets |
|
|
4,300 |
|
|
|
3,093 |
|
Deferred income taxes |
|
|
12,198 |
|
|
|
12,505 |
|
Income tax receivable |
|
|
6,506 |
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
164,944 |
|
|
|
145,381 |
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
55,713 |
|
|
|
51,135 |
|
Intangibles, net |
|
|
16,207 |
|
|
|
5,940 |
|
Goodwill |
|
|
80,507 |
|
|
|
|
|
Deferred income taxes |
|
|
|
|
|
|
1,143 |
|
Other assets |
|
|
5,982 |
|
|
|
6,632 |
|
|
|
|
|
|
|
|
|
|
$ |
323,353 |
|
|
$ |
210,231 |
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
18,140 |
|
|
$ |
21,009 |
|
Accrued expenses |
|
|
18,884 |
|
|
|
17,606 |
|
Accrued payroll |
|
|
7,841 |
|
|
|
7,462 |
|
Accrued income taxes |
|
|
|
|
|
|
2,790 |
|
Accrued taxes other than income |
|
|
2,119 |
|
|
|
2,208 |
|
Accrued profit sharing |
|
|
5,816 |
|
|
|
6,208 |
|
Accrued product/municipal liability |
|
|
3,057 |
|
|
|
3,418 |
|
Accrued warranty |
|
|
3,799 |
|
|
|
4,287 |
|
Current portion of notes payable |
|
|
540 |
|
|
|
2,378 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
60,196 |
|
|
|
67,366 |
|
|
|
|
|
|
|
|
Deferred income taxes |
|
|
4,333 |
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable, net of current portion |
|
|
80,000 |
|
|
|
83,606 |
|
|
|
|
|
|
|
|
Other non-current liabilities |
|
|
23,765 |
|
|
|
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,
60,948,802 shares issued and 59,748,802 shares outstanding on January 31,
2010 and 48,967,938 shares issued and 47,767,938 shares outstanding on April
30, 2009 |
|
|
61 |
|
|
|
49 |
|
Additional paid-in capital |
|
|
167,266 |
|
|
|
91,103 |
|
Retained earnings/(accumulated deficit) |
|
|
(5,945 |
) |
|
|
(34,203 |
) |
Accumulated other comprehensive income |
|
|
73 |
|
|
|
73 |
|
Treasury stock, at cost (1,200,000 common shares) |
|
|
(6,396 |
) |
|
|
(6,396 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
155,059 |
|
|
|
50,626 |
|
|
|
|
|
|
|
|
|
|
$ |
323,353 |
|
|
$ |
210,231 |
|
|
|
|
|
|
|
|
SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME/(LOSS) AND COMPREHENSIVE INCOME/(LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended: |
|
|
For the Nine Months Ended |
|
|
|
(in thousands, except per share data) |
|
|
|
January 31, |
|
|
January 31, |
|
|
January 31, |
|
|
January 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Net product and services sales |
|
$ |
89,379 |
|
|
$ |
83,712 |
|
|
$ |
300,424 |
|
|
$ |
235,419 |
|
Cost of products and services sold |
|
|
64,363 |
|
|
|
62,182 |
|
|
|
205,222 |
|
|
|
169,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
25,016 |
|
|
|
21,530 |
|
|
|
95,202 |
|
|
|
66,188 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
1,166 |
|
|
|
700 |
|
|
|
3,087 |
|
|
|
2,093 |
|
Selling and marketing |
|
|
8,703 |
|
|
|
7,244 |
|
|
|
24,209 |
|
|
|
22,323 |
|
General and administrative |
|
|
13,221 |
|
|
|
9,064 |
|
|
|
38,159 |
|
|
|
28,973 |
|
Impairment of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
98,243 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
23,090 |
|
|
|
17,008 |
|
|
|
65,455 |
|
|
|
151,632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) from operations |
|
|
1,926 |
|
|
|
4,522 |
|
|
|
29,747 |
|
|
|
(85,444 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense), net |
|
|
977 |
|
|
|
366 |
|
|
|
11,463 |
|
|
|
(515 |
) |
Interest income |
|
|
91 |
|
|
|
26 |
|
|
|
333 |
|
|
|
213 |
|
Interest expense |
|
|
(1,235 |
) |
|
|
(1,219 |
) |
|
|
(3,757 |
) |
|
|
(4,684 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income/(expense), net |
|
|
(167 |
) |
|
|
(827 |
) |
|
|
8,039 |
|
|
|
(4,986 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) before income taxes |
|
|
1,759 |
|
|
|
3,695 |
|
|
|
37,786 |
|
|
|
(90,430 |
) |
Income tax expense/(benefit) |
|
|
(621 |
) |
|
|
1,340 |
|
|
|
9,528 |
|
|
|
(18,808 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss)/comprehensive income/(loss) |
|
$ |
2,380 |
|
|
$ |
2,355 |
|
|
$ |
28,258 |
|
|
$ |
(71,622 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares outstanding,
basic |
|
|
59,721 |
|
|
|
47,206 |
|
|
|
57,674 |
|
|
|
46,592 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) per share, basic |
|
$ |
0.04 |
|
|
$ |
0.05 |
|
|
$ |
0.49 |
|
|
$ |
(1.54 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common and common equivalent
shares outstanding, diluted |
|
|
60,413 |
|
|
|
48,091 |
|
|
|
64,946 |
|
|
|
46,592 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss) per share, diluted |
|
$ |
0.04 |
|
|
$ |
0.05 |
|
|
$ |
0.46 |
|
|
$ |
(1.54 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDAS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended January 31, 2010: |
|
|
For the Three Months Ended January 31, 2009: |
|
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
Net product and services sales |
|
$ |
89,379 |
|
|
|
|
|
|
$ |
89,379 |
|
|
$ |
83,712 |
|
|
|
|
|
|
$ |
83,712 |
|
Cost of products and services sold |
|
|
64,363 |
|
|
$ |
(1,999 |
)(2) |
|
|
62,364 |
|
|
|
62,182 |
|
|
$ |
(3,858 |
)(1) |
|
|
58,324 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
25,016 |
|
|
|
1,999 |
|
|
|
27,015 |
|
|
|
21,530 |
|
|
|
3,858 |
|
|
|
25,388 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
1,166 |
|
|
|
(21 |
)(2) |
|
|
1,145 |
|
|
|
700 |
|
|
|
(20 |
)(2) |
|
|
680 |
|
Selling and marketing |
|
|
8,703 |
|
|
|
(41 |
)(2) |
|
|
8,662 |
|
|
|
7,244 |
|
|
|
(40 |
)(2) |
|
|
7,204 |
|
General and administrative |
|
|
13,221 |
|
|
|
(2,407 |
)(3) |
|
|
10,814 |
|
|
|
9,064 |
|
|
|
(787 |
)(4) |
|
|
8,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
23,090 |
|
|
|
(2,469 |
) |
|
|
20,621 |
|
|
|
17,008 |
|
|
|
(847 |
) |
|
|
16,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) from operations |
|
|
1,926 |
|
|
|
4,468 |
|
|
|
6,394 |
|
|
|
4,522 |
|
|
|
4,705 |
|
|
|
9,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense), net |
|
|
977 |
|
|
|
(988 |
)(6) |
|
|
(11 |
) |
|
|
366 |
|
|
|
(414 |
)(5) |
|
|
(48 |
) |
Interest income |
|
|
91 |
|
|
|
|
|
|
|
91 |
|
|
|
26 |
|
|
|
|
|
|
|
26 |
|
Interest expense |
|
|
(1,235 |
) |
|
|
1,235 |
(7) |
|
|
0 |
|
|
|
(1,219 |
) |
|
|
1,219 |
(7) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income/(expense), net |
|
|
(167 |
) |
|
|
247 |
|
|
|
80 |
|
|
|
(827 |
) |
|
|
805 |
|
|
|
(22 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
1,759 |
|
|
|
4,715 |
|
|
|
6,474 |
|
|
|
3,695 |
|
|
|
5,510 |
|
|
|
9,205 |
|
Income tax expense |
|
|
(621 |
) |
|
|
621 |
(8) |
|
|
0 |
|
|
|
1,340 |
|
|
|
(1,340 |
)(8) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss)/comprehensive income/(loss) |
|
$ |
2,380 |
|
|
$ |
4,094 |
|
|
$ |
6,474 |
|
|
$ |
2,355 |
|
|
$ |
6,850 |
|
|
$ |
9,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
To eliminate PPK warranty accrual, depreciation and amortization expense. |
|
(2) |
|
To eliminate depreciation and amortization expense. |
|
(3) |
|
To eliminate depreciation, amortization, and stock-based compensation expense. |
|
(4) |
|
To eliminate depreciation, amortization, stock-based compensation expense and profit share impact of PPK warranty accrual. |
|
(5) |
|
To eliminate unrealized mark-to-market adjustments on foreign exchange contracts. |
|
(6) |
|
To eliminate unrealized mark-to-market adjustments on foreign exchange contracts and fair value of contingent consideration liability. |
|
(7) |
|
To eliminate interest expense. |
|
(8) |
|
To eliminate income tax expense. |
SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES
RECONCILIATION OF GAAP NET INCOME/(LOSS) TO ADJUSTED EBITDAS (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended January 31, 2010: |
|
|
For the Nine Months Ended January 31, 2009: |
|
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
|
GAAP |
|
|
Adjustments |
|
|
Adjusted |
|
Net product and services sales |
|
$ |
300,424 |
|
|
|
|
|
|
$ |
300,424 |
|
|
$ |
235,419 |
|
|
|
|
|
|
$ |
235,419 |
|
Cost of products and services sold |
|
|
205,222 |
|
|
$ |
(6,033 |
)(2) |
|
|
199,189 |
|
|
|
169,231 |
|
|
$ |
(7,646 |
)(1) |
|
|
161,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
95,202 |
|
|
|
6,033 |
|
|
|
101,235 |
|
|
|
66,188 |
|
|
|
7,646 |
|
|
|
73,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
3,087 |
|
|
|
(61 |
)(2) |
|
|
3,026 |
|
|
|
2,093 |
|
|
|
(64 |
)(2) |
|
|
2,029 |
|
Selling and marketing |
|
|
24,209 |
|
|
|
(127 |
)(2) |
|
|
24,082 |
|
|
|
22,323 |
|
|
|
(123 |
)(2) |
|
|
22,200 |
|
General and administrative |
|
|
38,159 |
|
|
|
(6,631 |
)(3) |
|
|
31,528 |
|
|
|
28,973 |
|
|
|
(5,173 |
)(4) |
|
|
23,800 |
|
Impairment of long-lived assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
98,243 |
|
|
|
(98,243 |
)(9) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
65,455 |
|
|
|
(6,819 |
) |
|
|
58,636 |
|
|
|
151,632 |
|
|
|
(103,603 |
) |
|
|
48,029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) from operations |
|
|
29,747 |
|
|
|
12,852 |
|
|
|
42,599 |
|
|
|
(85,444 |
) |
|
|
111,249 |
|
|
|
25,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense), net |
|
|
11,463 |
|
|
|
(11,394 |
)(6) |
|
|
69 |
|
|
|
(515 |
) |
|
|
453 |
(5) |
|
|
(62) |
|
Interest income |
|
|
333 |
|
|
|
|
|
|
|
333 |
|
|
|
213 |
|
|
|
|
|
|
|
213 |
|
Interest expense |
|
|
(3,757 |
) |
|
|
3,757 |
(7) |
|
|
0 |
|
|
|
(4,684 |
) |
|
|
4,684 |
(7) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expense, net |
|
|
8,039 |
|
|
|
(7,637 |
) |
|
|
402 |
|
|
|
(4,986 |
) |
|
|
5,137 |
|
|
|
151 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income/(loss) before income taxes |
|
|
37,786 |
|
|
|
5,215 |
|
|
|
43,001 |
|
|
|
(90,430 |
) |
|
|
116,386 |
|
|
|
25,956 |
|
Income tax expense/(benefit) |
|
|
9,528 |
|
|
|
(9,528 |
)(8) |
|
|
0 |
|
|
|
(18,808 |
) |
|
|
18,808 |
(8) |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss)/comprehensive income/(loss) |
|
$ |
28,258 |
|
|
$ |
14,743 |
|
|
$ |
43,001 |
|
|
$ |
(71,622 |
) |
|
$ |
97,578 |
|
|
$ |
25,956 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
To eliminate PPK warranty accrual, depreciation and amortization expense. |
|
(2) |
|
To eliminate depreciation and amortization expense. |
|
(3) |
|
To eliminate depreciation, amortization, and stock-based compensation expense. |
|
(4) |
|
To eliminate depreciation, amortization, stock-based compensation expense and profit share impact of PPK warranty accrual. |
|
(5) |
|
To eliminate unrealized mark-to-market adjustments on foreign exchange contracts. |
|
(6) |
|
To eliminate unrealized mark-to-market adjustments on foreign exchange contracts and fair value of contingent consideration liability. |
|
(7) |
|
To eliminate interest expense. |
|
(8) |
|
To eliminate income tax expense. |
|
(9) |
|
To eliminate write down of long-lived assets. |