UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549

FORM 8‑K

CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of report: March 28, 2017
(Date of earliest event reported)
 
Ollie’s Bargain Outlet Holdings, Inc.
 (Exact name of registrant as specified in its charter)
 
Delaware
(State or other jurisdiction of incorporation)
 
001-37501
 
80-0848819
(Commission File Number)
 
 (IRS Employer Identification No.)
     
6295 Allentown Boulevard
   
Suite 1
   
Harrisburg, Pennsylvania
 
17112
(Address of principal executive offices)
 
(Zip Code)

(717) 657-2300
(Registrant’s 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):

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 


Item 2.02
Results of Operations and Financial Condition.

On March 28, 2017, Ollie’s Bargain Outlet Holdings, Inc. (“the Company”) issued a press release announcing its financial results for the fiscal quarter and year ended January 28, 2017.
 
A copy of the press release is furnished as Exhibit 99.1 to this current report and is incorporated by reference herein.

Item 7.01
Regulation FD Disclosure
 
On March 23, 2017, the Company paid down $40.0 million of its term loan debt, and, as a result, the Company expects to incur a $300,000 pre-tax loss on extinguishment of debt expense in the first quarter of 2017.
 
The information furnished on this Form 8-K, including the exhibit attached, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of any general incorporation language in such filing.
 
Item 9.01
Financial Statements and Exhibits.
 
(d)
Exhibits.  The following exhibits are filed with this report:
 
Exhibit No.
 
Description
99.1
 
Press Release issued on March 28, 2017 of Ollie’s Bargain Outlet Holdings, Inc.
 

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.

 
OLLIE’S BARGAIN OUTLET HOLDINGS, INC.
    
 
By:
/s/ John Swygert
      
   
Name:
John Swygert
   
Title:  
Executive Vice President and Chief Financial Officer

Date: March 28, 2017
 

EXHIBIT INDEX

Exhibit No.
 
Description
 
Press Release issued on March 28, 2017 of Ollie’s Bargain Outlet Holdings, Inc.
 
 


Exhibit 99.1
 

Ollie’s Bargain Outlet Holdings, Inc. Announces
 Fiscal 2016 Fourth Quarter and Full Year Financial Results

HARRISBURG, PA – March 28, 2017 (GLOBE NEWSWIRE) – Ollie’s Bargain Outlet Holdings, Inc. (NASDAQ: OLLI) (“Ollie’s” or the “Company”) today announced financial results for the fourth quarter and full year ended January 28, 2017.

Fourth Quarter Summary:
 
·
Total net sales increased 16.4% to $283.4 million;
 
·
Comparable store sales increased 2.0%;
 
·
The Company opened two new stores and ended the year with a total of 234 stores in 19 states, an increase of 15.3% year over year;
 
·
Operating income increased 21.8% to $40.6 million;
 
·
Net income increased 52.0% to $24.4 million and net income per diluted share increased 50.0% to $0.39;
 
·
Adjusted net income(1) increased 30.1% to $24.4 million and adjusted net income per diluted share(1)  increased 25.8% to $0.39; and
 
·
Adjusted EBITDA(1) increased 21.6% to $45.2 million.
 
Fiscal Year Summary:
 
·
Total net sales increased 16.8% to $890.3 million;
 
·
Comparable store sales increased 3.2%;
 
·
Operating income increased 28.4% to $102.2 million;
 
·
Net income increased 66.8% to $59.8 million and net income per diluted share increased 50.0% to $0.96;
 
·
Adjusted net income(1)  increased 51.2% to $60.8 million and adjusted net income per diluted share(1)   increased 34.7% to $0.97; and
 
·
Adjusted EBITDA(1) increased 28.8% to $121.1 million.

(1)
Adjusted net income, adjusted net income per diluted share and adjusted EBITDA are not measures recognized under generally accepted accounting principles (“GAAP”). Please see the reconciliation of GAAP to non-GAAP tables included later in this release.
 
1

Mark Butler, Chairman, President and Chief Executive Officer stated, “Our fourth quarter results were very strong across the board and our business continues to perform at a very high level.  We delivered a 2.0% increase in comparable store sales versus a 14.0% increase on a two-year stack basis.  The increase in comparable store sales was broad based, with the majority of our 21 departments generating a positive comp.   New stores performed above expectations and we finished the year with 234 stores in 19 states, a 15.3% increase year-over-year. Very strong deal flow, consistent performance across all stores and tight expense control helped drive strong bottom line results as well, with adjusted net income increasing 30.1% in the quarter and 51.2% for the year. During the quarter, we also implemented coupon serialization, which provides the building blocks for targeted communications with our Ollie’s Army members.”

Mr. Butler added, “Looking ahead, we feel very good about the underlying trends in the business. We work hard every day to further develop our vendor relationships and are confident in our ability to continue executing our long term goals of mid-teen unit growth, 1% to 2% comparable store sales growth and approximately 20% net income growth.”

Fourth Quarter Results

Net sales increased 16.4% to $283.4 million in the fourth quarter of fiscal 2016 from $243.4 million in the fourth quarter of fiscal 2015. The increase in net sales was driven by a 2.0% increase in comparable store sales and a 15.3% increase in store count over the fourth quarter of fiscal 2015. The Company opened two stores in the fourth quarter and ended fiscal 2016 with 234 stores compared to 203 stores at the end of fiscal 2015.

Gross profit increased 14.7% to $113.4 million in the fourth quarter of fiscal 2016 from $98.8 million in the fourth quarter of fiscal 2015 and gross margin decreased 60 basis points to 40.0% from 40.6% in the same respective periods. The gross margin decrease was the result of a lower merchandise margin, partially offset by a decrease in transportation and distribution costs as a percentage of net sales.
 
Operating income increased 21.8% to $40.6 million in the fourth quarter of fiscal 2016 from $33.3 million in the fourth quarter of fiscal 2015. As a percentage of net sales, operating income increased 60 basis points to 14.3% in the fourth quarter of fiscal 2016.

Net income increased 52.0% to $24.4 million, or $0.39 per diluted share, in the fourth quarter of fiscal 2016 compared to $16.1 million, or $0.26 per diluted share, in the fourth quarter of fiscal 2015. Adjusted net income(1), which excludes the prior year loss on extinguishment of debt, net of taxes, increased 30.1% to $24.4 million, or $0.39 per diluted share, in the fourth quarter of fiscal 2016 from $18.8 million, or $0.31 per diluted share, in the fourth quarter of fiscal 2015.

Adjusted EBITDA (1) increased 21.6% to $45.2 million, or 15.9% of net sales, in the fourth quarter of fiscal 2016 from $37.2 million, or 15.3% of net sales, in the fourth quarter of fiscal 2015. Adjusted EBITDA excludes non-cash stock based compensation expense, non-cash purchase accounting items, and debt financing expenses.

Fiscal 2016 Results

Net sales increased 16.8% to $890.3 million in fiscal 2016 from $762.4 million in fiscal 2015. The increase in net sales was driven by a 3.2% increase in comparable store sales and a 15.3% increase in store count over fiscal 2015.

Gross profit increased 19.0% to $360.4 million in fiscal 2016 from $302.9 million in fiscal 2015.  Gross margin increased 80 basis points to 40.5% from 39.7% in the same respective periods, the result of decreased transportation and distribution costs as a percentage of net sales, offset slightly by a lower merchandise margin.
 
Operating income increased 28.4% to $102.2 million in fiscal 2016 from $79.6 million in fiscal 2015. As a percentage of net sales, operating income increased 110 basis points to 11.5% in fiscal 2016.
 
2

Net income increased 66.8% to $59.8 million, or $0.96 per diluted share, in fiscal 2016, compared to $35.8 million, or $0.64 per diluted share, in fiscal 2015. Adjusted net income (1), which excludes adjustments to transaction related expenses and the loss on extinguishment of debt, net of taxes, increased 51.2% to $60.8 million, or $0.97 per diluted share, in fiscal 2016 from $40.2 million, or $0.72 per diluted share, in fiscal 2015.

Adjusted EBITDA (1) increased 28.8% to $121.1 million, or 13.6% of net sales, in fiscal 2016 from $94.1 million, or 12.3% of net sales, in fiscal 2015. Adjusted EBITDA excludes non-cash stock based compensation expense, non-cash purchase accounting items, transaction related expenses, and debt financing expenses.

(1)
Adjusted net income, Adjusted net income per diluted share and Adjusted EBITDA are not measures recognized under GAAP. Please see the reconciliation of GAAP to non-GAAP tables included later in this release.

Balance Sheet and Cash Flow Highlights

The Company's cash balance at the end of fiscal 2016 was $98.7 million compared to $30.3 million at the end of fiscal 2015.  The Company had no borrowings and $98.8 million of availability under its $100.0 million revolving credit facility at the end of fiscal 2016.  The Company ended fiscal 2016 with total debt of $195.3 million compared to $200.1 million at the end of fiscal 2015. Subsequent to fiscal year end, the Company paid down $40 million in term loan debt.

Inventory at the end of fiscal 2016 increased 10.2% to $210.1 million versus $190.6 million at the end of fiscal 2015, due primarily to new store growth
 
Capital expenditures for fiscal 2016 totaled $16.4 million compared to $14.2 million for fiscal 2015.
 
Outlook

Ollie’s currently estimates the following results for the 53-week fiscal year ending February 3, 2018:
 
·
Total net sales of $1,025 million to $1,035 million;
 
·
Comparable store sales growth of 1.0% to 2.0%;
 
·
The opening of 33 to 35 new stores and no planned closures;
 
·
Operating income of $121.5 million to $124.0 million;
 
·
Net income of $73.0 million to $74.5 million;
 
·
Net income per diluted share of $1.12 to $1.15;
 
·
Estimated weighted diluted average shares outstanding of 64.7 million; and
 
·
Capital expenditures of $18 million to $20 million.

Conference Call Information

A conference call to discuss the fiscal 2016 fourth quarter and full year financial results is scheduled for today, March 28, 2017, at 4:30 p.m. Eastern Time. Investors and analysts can participate on the conference call by dialing (800) 219-7052 or (574) 990-1029 and using conference ID #83245023. Interested parties can also listen to a live webcast or replay of the conference call by logging on to the Investor Relations section on the Company’s website at http://investors.ollies.us/.  The replay of the conference call webcast will be available at the investor relations Web site for one year.
 

3

About Ollie’s
 
We are a highly differentiated and fast growing, extreme value retailer of brand name merchandise at drastically reduced prices. We are known for our assortment of merchandise offered as Good Stuff Cheap®.  We offer name brand products, Real Brands! Real Bargains!®, in every department, from housewares, food, books and stationery, bed and bath, floor coverings, toys, hardware and other categories.  We currently operate 237 store locations in 19 states across the Eastern half of the United States. For more information, visit www.ollies.us.

Forward-Looking Statements
 
This press release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995.  Forward-looking statements can be identified by words such as “could,” “may,” “might,” “will,” “likely,” “anticipates,” “intends,” “plans,” “seeks,” “believes,” “estimates,” “expects,” “continues,” “projects” and similar references to future periods, or by the inclusion of forecasts or projections, the outlook for the Company’s future business, prospects, financial performance, industry outlook, our fiscal 2017 business outlook and financial guidance. Forward-looking statements are based on our current expectations and assumptions regarding our business, the economy and other future conditions. Because forward-looking statements relate to the future, by their nature, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. As a result, our actual results may differ materially from those contemplated by the forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements include regional, national or global political, economic, business, competitive, market and regulatory conditions and the following: our failure to adequately manage our inventory or anticipate consumer demand; changes in consumer confidence and spending; risks associated with intense competition; our failure to open new profitable stores, or successfully enter new markets, on a timely basis or at all; our ability to manage our inventory balances; our failure to hire and retain key personnel and other qualified personnel; our inability to obtain favorable lease terms for our properties; the loss of, or disruption in the operations of, our centralized distribution centers; fluctuations in comparable store sales and results of operations, including on a quarterly basis; risks associated with our lack of operations in the growing online retail marketplace; our inability to successfully implement our marketing, advertising and promotional efforts; the seasonal nature of our business; the risks associated with doing business with international manufacturers; changes in government regulations, procedures and requirements; and our ability to service our indebtedness and to comply with our financial covenants and our ability to comply with enhanced disclosure and other requirements now that we are a large accelerated filer, together with the other factors set forth under “Risk Factors” in our filings with the United States Securities and Exchange Commission (“SEC”). Any forward-looking statement made by us in this press release speaks only as of the date on which it is made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible to predict all of them. Ollie’s undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.  You are advised, however, to consult any further disclosures we make on related subjects in our public announcements and SEC filings.
 
Investor Contact:
John Rouleau
ICR
203-682-8200
John.Rouleau@icrinc.com
 
Media Contact:
Dan Haines
Vice President – Marketing & Advertising
717-657-2300
dhaines@ollies.us
 
4

Ollie’s Bargain Outlet Holdings, Inc.
Consolidated Statements of Income
(In thousands, except per share amounts)
(Unaudited)

   
Thirteen weeks ended
   
Fiscal year ended
 
   
January 28,
2017
   
January 30,
2016
   
January 28,
2017
   
January 30,
2016
 
                         
Net sales
 
$
283,355
   
$
243,402
   
$
890,315
   
$
762,370
 
Cost of sales
   
169,963
     
144,563
     
529,904
     
459,506
 
Gross profit
   
113,392
     
98,839
     
360,411
     
302,864
 
Selling, general and administrative expenses
   
69,823
     
62,541
     
242,891
     
209,783
 
Depreciation and amortization expenses
   
2,255
     
1,907
     
8,443
     
7,172
 
Pre-opening expenses
   
731
     
1,085
     
6,883
     
6,337
 
Operating income
   
40,583
     
33,306
     
102,194
     
79,572
 
Interest expense, net
   
1,395
     
3,130
     
5,935
     
15,416
 
Loss on extinguishment of debt
   
-
     
4,359
     
-
     
6,710
 
Income before income taxes
   
39,188
     
25,817
     
96,259
     
57,446
 
Income tax expense
   
14,768
     
9,753
     
36,495
     
21,607
 
Net income
 
$
24,420
   
$
16,064
   
$
59,764
   
$
35,839
 
Earnings per common share:
                               
Basic
 
$
0.40
   
$
0.27
   
$
0.99
   
$
0.67
 
Diluted
 
$
0.39
   
$
0.26
   
$
0.96
   
$
0.64
 
Weighted average common shares outstanding:
                               
Basic
   
60,623
     
58,562
     
60,160
     
53,835
 
Diluted
   
62,918
     
60,843
     
62,415
     
55,796
 
Percentage of net sales (1):
                               
Net sales
   
100.0
%
   
100.0
%
   
100.0
%
   
100.0
%
Cost of sales
   
60.0
     
59.4
     
59.5
     
60.3
 
Gross profit
   
40.0
     
40.6
     
40.5
     
39.7
 
Selling, general and administrative expenses
   
24.6
     
25.7
     
27.3
     
27.5
 
Depreciation and amortization expenses
   
0.8
     
0.8
     
0.9
     
0.9
 
Pre-opening expenses
   
0.3
     
0.4
     
0.8
     
0.8
 
Operating income
   
14.3
     
13.7
     
11.5
     
10.4
 
Interest expense, net
   
0.5
     
1.3
     
0.7
     
2.0
 
Loss on extinguishment of debt
   
     
1.8
     
     
0.9
 
Income before income taxes
   
13.8
     
10.6
     
10.8
     
7.5
 
Income tax expense
   
5.2
     
4.0
     
4.1
     
2.8
 
Net income
   
8.6
%
   
6.6
%
   
6.7
%
   
4.7
%

  (1)
Components may not add to totals due to rounding.
 
5

Ollie’s Bargain Outlet Holdings, Inc.
Consolidated Balance Sheets
(In thousands)
(Unaudited)
 
Assets
 
January 28,
2017
   
January 30,
2016
 
Current assets:
           
Cash and cash equivalents
 
$
98,683
   
$
30,259
 
Inventories
   
210,107
     
190,608
 
Accounts receivable
   
301
     
183
 
Prepaid expenses and other assets
   
3,739
     
2,756
 
Total current assets
   
312,830
     
223,806
 
Property and equipment, net
   
46,333
     
39,292
 
Goodwill
   
444,850
     
444,850
 
Trade name and other intangible assets, net
   
232,977
     
233,354
 
Other assets
   
2,385
     
2,520
 
Total assets
 
$
1,039,375
   
$
943,822
 
Liabilities and Stockholders’ Equity
               
Current liabilities:
               
Current portion of long-term debt
 
$
5,077
   
$
5,018
 
Accounts payable
   
50,448
     
52,075
 
Income taxes payable
   
4,548
     
4,102
 
Accrued expenses
   
44,748
     
35,573
 
Total current liabilities
   
104,821
     
96,768
 
Revolving credit facility
   
-
     
-
 
Long-term debt
   
188,923
     
193,433
 
Deferred income taxes
   
89,224
     
87,171
 
Other long-term liabilities
   
5,146
     
4,501
 
Total liabilities
   
388,114
     
381,873
 
Stockholders’ equity:
               
Common stock
   
61
     
59
 
Additional paid-in capital
   
565,861
     
536,315
 
Retained earnings
   
85,425
     
25,661
 
Treasury - common stock
   
(86
)
   
(86
)
Total stockholders’ equity
   
651,261
     
561,949
 
Total liabilities and stockholders’ equity
 
$
1,039,375
   
$
943,822
 
 
6

Ollie’s Bargain Outlet Holdings, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)

   
Thirteen weeks ended
   
Fiscal year ended
 
   
January 28,
2017
   
January 30,
2016
   
January 28,
2017
   
January 30,
2016
 
Net cash provided by operating activities
 
$
62,927
   
$
61,231
   
$
67,088
   
$
45,848
 
Net cash used in investing activities
   
(2,205
)
   
(3,443
)
   
(16,423
)
   
(14,337
)
Net cash provided by (used in) financing activities
   
2,000
     
(31,489
)
   
17,759
     
(23,204
)
Net increase in cash and cash equivalents
   
62,722
     
26,299
     
68,424
     
8,307
 
Cash and cash equivalents at the beginning of the period
   
35,961
     
3,960
     
30,259
     
21,952
 
Cash and cash equivalents at the end of the period
 
$
98,683
   
$
30,259
   
$
98,683
   
$
30,259
 
 
7

Ollie’s Bargain Outlet Holdings, Inc.
Supplemental Information – Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share amounts)
(Unaudited)

The Company reports its financial results in accordance with U.S. generally accepted accounting principles ("GAAP"). We have included the non-GAAP measures of Adjusted operating income, EBITDA, Adjusted EBITDA, Adjusted net income and Adjusted net income per diluted share in this press release as these are key measures used by our management and our board of directors to evaluate our operating performance and the effectiveness of our business strategies, make budgeting decisions, and evaluate compensation decisions.  Management believes it is useful to investors and analysts to evaluate these non-GAAP measures on the same basis as management uses to evaluate the Company’s operating results. We believe that excluding items that may not be indicative of, or are unrelated to, our core operating results, and that may vary in frequency or magnitude from Operating income, Net income and Net income per diluted share, enhances the comparability of our results and provides a better baseline for analyzing trends in our business.
 
The tables below reconcile the non-GAAP financial measures of Adjusted operating income to Operating income, Adjusted net income to Net income, Adjusted net income per diluted share to Net income per diluted share, and EBITDA and Adjusted EBITDA to Net income, in each case the most directly comparable GAAP measure.

Adjusted net income and Adjusted net income per diluted share give effect, net of tax, to transaction related expenses and loss on extinguishment of debt, which may not occur with the same frequency or magnitude in future periods. Adjusted operating income gives effect to transaction related expenses and debt financing expenses.  We define EBITDA as net income before net interest expense, loss on extinguishment of debt, depreciation and amortization expenses and income taxes. Adjusted EBITDA represents EBITDA as further adjusted for non-cash stock based compensation expense, non-cash purchase accounting items, transaction related expenses, and debt financing expenses, which we do not consider representative of our ongoing operating performance.
 
Non-GAAP financial measures should be viewed as supplementing, and not as an alternative to or substitute for, the Company’s financial results prepared in accordance with GAAP. Certain of the items that may be excluded or included in non-GAAP financial measures may be significant items that could impact the Company's financial position, results of operations and cash flows and should therefore be considered in assessing the Company's actual financial condition and performance. The methods used by the Company to calculate its non-GAAP financial measures may differ significantly from methods used by other companies to compute similar measures. As a result, any non-GAAP financial measures presented herein may not be comparable to similar measures provided by other companies.
 
Reconciliation of GAAP operating income to Adjusted operating income
 
   
Thirteen weeks ended
   
Fiscal year ended
 
   
January 28,
2017
   
January 30,
2016
   
January 28,
2017
   
January 30,
2016
 
Operating income
 
$
40,583
   
$
33,306
   
$
102,194
   
$
79,572
 
Transaction related expenses
   
-
     
-
     
1,736
     
322
 
Debt financing expenses
   
-
     
89
     
-
     
89
 
Adjusted operating income
 
$
40,583
   
$
33,395
   
$
103,930
   
$
79,983
 
 
8

Reconciliation of GAAP net income to Adjusted net income

   
Thirteen weeks ended
   
Fiscal year ended
 
   
January 28,
2017
   
January 30,
2016
   
January 28,
2017
   
January 30,
2016
 
Net income
 
$
24,420
   
$
16,064
   
$
59,764
   
$
35,839
 
Transaction related expenses
   
-
     
-
     
1,736
     
322
 
Loss on extinguishment of debt
   
-
     
4,359
     
-
     
6,710
 
Adjustment to provision for income taxes (1)
   
-
     
(1,646
)
   
(672
)
   
(2,632
)
Adjusted net income
 
$
24,420
   
$
18,777
   
$
60,828
   
$
40,239
 

(1)
The effective tax rate used for the adjustment to provision for income taxes was the effective tax rate in the quarter the related costs were incurred, which was 37.8% for the thirteen weeks ended January 30, 2016, and 38.7% and 37.4% for the fiscal years ended January 28, 2017 and January 30, 2016, respectively.  The adjustment to the provision for income taxes includes the tax effect for the transaction related expenses and loss on extinguishment of debt.
 
Reconciliation of GAAP net income per diluted share to Adjusted net income per diluted share
 
   
Thirteen weeks ended
   
Fiscal year ended
 
   
January 28,
2017
   
January 30,
2016
   
January 28,
2017
   
January 30,
2016
 
Net income per share, diluted
 
$
0.39
   
$
0.26
   
$
0.96
   
$
0.64
 
Adjustments
   
-
     
0.05
     
0.02
     
0.08
 
Adjusted net income per share, diluted (1)
 
$
0.39
   
$
0.32
   
$
0.97
   
$
0.72
 
                                 
Weighted-average common shares outstanding, diluted
   
62,918
     
60,843
     
62,415
     
55,796
 

(1)
Totals may not foot due to rounding.

Reconciliation of GAAP net income to EBITDA and Adjusted EBITDA

   
Thirteen weeks ended
   
Fiscal year ended
 
   
January 28,
2017
   
January 30,
2016
   
January 28,
2017
   
January 30,
2016
 
Net income
 
$
24,420
   
$
16,064
   
$
59,764
   
$
35,839
 
Interest expense, net
   
1,395
     
3,130
     
5,935
     
15,416
 
Loss on extinguishment of debt
   
-
     
4,359
     
-
     
6,710
 
Depreciation and amortization expenses
   
2,898
     
2,440
     
10,668
     
9,342
 
Income tax expense
   
14,768
     
9,753
     
36,495
     
21,607
 
EBITDA
   
43,481
     
35,746
     
112,862
     
88,914
 
Non-cash stock based compensation expense
   
1,706
     
1,368
     
6,685
     
5,035
 
Non-cash purchase accounting items
   
(22
)
   
(52
)
   
(134
)
   
(284
)
Transaction related expenses
   
-
     
-
     
1,736
     
322
 
Debt financing expenses
   
-
     
89
     
-
     
89
 
Adjusted EBITDA
 
$
45,165
   
$
37,151
   
$
121,149
   
$
94,076
 
 
9

Key Statistics
 
   
Thirteen weeks ended
   
Fiscal year ended
 
   
January 28,
2017
   
January 30,
2016
   
January 28,
2017
   
January 30,
2016
 
                         
Number of stores - Beginning of period
   
232
     
200
     
203
     
176
 
New stores
   
2
     
3
     
31
     
28
 
Closed stores
   
-
     
-
     
-
     
(1
)
Number of stores - End of period
   
234
     
203
     
234
     
203
 
                                 
Average net sales per store (in thousands) (1)
 
$
1,211
   
$
1,205
   
$
4,050
   
$
4,007
 
Comparable stores sales change
   
2.0
%
   
5.0
%
   
3.2
%
   
6.0
%
Comparable store count – end of period
   
194
     
169
     
194
     
169
 
 
(1)
Average net sales per store represents the weighted average of total net sales divided by the number of stores open, in each case at the end of each week in a fiscal year or fiscal quarter.
 
 
10