Feb 27, 2020 4:10 PM
1Q20 vs. 1Q19 |
• Diluted EPS of |
• Diluted non-GAAP* EPS of |
• Weighted average shares outstanding fell 391K or 4.0% due to repurchases |
• Cash rebounded to |
• Free cash flow (FCF) totaled |
• Total revenues of |
• Bombshells quarterly revenues hit a record |
Conference Call |
• Call to discuss 1Q20 results, outlook and related matters |
• Live Participant Phone Number: Toll Free 877-407-9210, International 201-689-8049 |
• To access the live webcast, slides or replay, visit: https://www.webcaster4.com/Webcast/Page/2209/33364 |
• Phone Replay: Toll Free 877-481-4010, International 919-882-2331, Passcode: 33364 |
CEO Comment
"Bombshells revenue, margin and profit continued to grow noticeably in 1Q20 from new and older locations, despite pre-opening costs for two new units," said
"Nightclubs maintained their strong contribution as two new locations – Rick's Cabarets in
"Salaries and wages and SG&A were higher than what we'd like due to accounting, legal and overtime costs related to our recently filed 10-K, which included the reaudits of FY 2017 and FY 2018 in conjunction with the FY 19 audit. While these costs will continue to be somewhat high in 2Q20, with the 10-K and now the 10-Q filed, we expect them to subside in the second half and help increase operating leverage.
"Nonetheless, we continued to move forward in 1Q20 with our capital allocation strategy. We reduced shares outstanding 4% year over year, buying back 332,671 shares, for
"To increase our financial flexibility, in 1Q20 and 2Q20 we refinanced
1Q20 REVIEW (All comparisons to 1Q19 unless otherwise noted)
*Non-GAAP Financial Measures
In addition to our financial information presented in accordance with GAAP, management uses certain non-GAAP financial measures, within the meaning of the SEC Regulation G, to clarify and enhance understanding of past performance and prospects for the future. Generally, a non-GAAP financial measure is a numerical measure of a company's operating performance, financial position or cash flows that excludes or includes amounts that are included in or excluded from the most directly comparable measure calculated and presented in accordance with GAAP. We monitor non-GAAP financial measures because it describes the operating performance of the Company and helps management and investors gauge our ability to generate cash flow, excluding (or including) some items that management believes are not representative of the ongoing business operations of the Company, but are included in (or excluded from) the most directly comparable measures calculated and presented in accordance with GAAP. Relative to each of the non-GAAP financial measures, we further set forth our rationale as follows:
Notes
About
With more than 40 units,
Forward-Looking Statements
This press release may contain forward-looking statements that involve a number of risks and uncertainties that could cause the company's actual results to differ materially from those indicated in this press release, including, but not limited to, the risks and uncertainties associated with (i) operating and managing an adult business, (ii) the business climates in cities where it operates, (iii) the success or lack thereof in launching and building the company's businesses, (iv) cyber security, (v) conditions relevant to real estate transactions, (vi) our ability to regain and maintain compliance with the filing requirements of the
Media & Investor Contacts
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | |||||||||||
(in thousands, except per share and percentage data) | |||||||||||
For the Three Months Ended | |||||||||||
2019 | 2018 | ||||||||||
Amount | % of | Amount | % of | ||||||||
Revenues | |||||||||||
Sales of alcoholic beverages | $ 20,743 | 42.9% | $ 18,310 | 41.6% | |||||||
Sales of food and merchandise | 7,447 | 15.4% | 5,690 | 12.9% | |||||||
Service revenues | 17,193 | 35.5% | 17,331 | 39.4% | |||||||
Other | 3,011 | 6.2% | 2,692 | 6.1% | |||||||
Total revenues | 48,394 | 100.0% | 44,023 | 100.0% | |||||||
Operating expenses | |||||||||||
Cost of goods sold | |||||||||||
Alcoholic beverages sold | 4,146 | 20.0% | 3,736 | 20.4% | |||||||
Food and merchandise sold | 2,553 | 34.3% | 1,984 | 34.9% | |||||||
Service and other | 77 | 0.4% | 92 | 0.5% | |||||||
Total cost of goods sold (exclusive of items shown below) | 6,776 | 14.0% | 5,812 | 13.2% | |||||||
Salaries and wages | 13,223 | 27.3% | 12,096 | 27.5% | |||||||
Selling, general and administrative | 16,531 | 34.2% | 14,027 | 31.9% | |||||||
Depreciation and amortization | 2,204 | 4.6% | 2,053 | 4.7% | |||||||
Other gains, net | (26) | -0.1% | (1,097) | -2.5% | |||||||
Total operating expenses | 38,708 | 80.0% | 32,891 | 74.7% | |||||||
Income from operations | 9,686 | 20.0% | 11,132 | 25.3% | |||||||
Other income (expenses) | |||||||||||
Interest expense | (2,485) | -5.1% | (2,521) | -5.7% | |||||||
Interest income | 98 | 0.2% | 51 | 0.1% | |||||||
Non-operating loss | (72) | -0.1% | (447) | -1.0% | |||||||
Income before income taxes | 7,227 | 14.9% | 8,215 | 18.7% | |||||||
Income tax expense | 1,593 | 3.3% | 1,811 | 4.1% | |||||||
Net income | 5,634 | 11.6% | 6,404 | 14.5% | |||||||
Net income attributable to noncontrolling interests | - | 0.0% | (60) | -0.1% | |||||||
Net income attributable to RCIHH common shareholders | $ 5,634 | 11.6% | $ 6,344 | 14.4% | |||||||
Earnings per share | |||||||||||
Basic and diluted | $ 0.60 | $ 0.65 | |||||||||
Weighted average shares outstanding | |||||||||||
Basic and diluted | 9,322 | 9,713 | |||||||||
Dividends per share | $ 0.03 | $ 0.03 |
NON-GAAP FINANCIAL MEASURES | ||||
(in thousands, except per share and percentage data) | ||||
For the Three Months | ||||
Ended | ||||
2019 | 2018 | |||
Reconciliation of GAAP net income to Adjusted EBITDA | ||||
Net income attributable to RCIHH common shareholders | $ 5,634 | $ 6,344 | ||
Income tax expense (benefit) | 1,593 | 1,811 | ||
Interest expense, net | 2,387 | 2,470 | ||
Settlement of lawsuits | 24 | 60 | ||
Gain on sale of businesses and assets | (30) | (1,157) | ||
Unrealized loss on equity securities | 72 | 447 | ||
Gain on insurance | (20) | - | ||
Depreciation and amortization | 2,204 | 2,053 | ||
Adjusted EBITDA | $ 11,864 | $ 12,028 | ||
Reconciliation of GAAP net income to non-GAAP net income | ||||
Net income attributable to RCIHH common shareholders | $ 5,634 | $ 6,344 | ||
Amortization of intangibles | 156 | 156 | ||
Settlement of lawsuits | 24 | 60 | ||
Gain on sale of businesses and assets | (30) | (1,157) | ||
Unrealized loss on equity securities | 72 | 447 | ||
Gain on insurance | (20) | - | ||
Net income tax effect of adjustments above | (26) | 110 | ||
Non-GAAP net income | $ 5,810 | $ 5,960 | ||
Reconciliation of GAAP diluted earnings per share to non-GAAP diluted earnings per share | ||||
Diluted shares | 9,322 | 9,713 | ||
GAAP diluted earnings per share | $ 0.60 | $ 0.65 | ||
Amortization of intangibles | 0.02 | 0.02 | ||
Settlement of lawsuits | 0.00 | 0.01 | ||
Gain on sale of businesses and assets | (0.00) | (0.12) | ||
Unrealized loss on equity securities | 0.01 | 0.05 | ||
Gain on insurance | (0.00) | - | ||
Net income tax effect of adjustments above | (0.00) | 0.01 | ||
Non-GAAP diluted earnings per share | $ 0.62 | $ 0.61 | ||
Reconciliation of GAAP operating income to non-GAAP operating income | ||||
Income from operations | $ 9,686 | $ 11,132 | ||
Amortization of intangibles | 156 | 156 | ||
Settlement of lawsuits | 24 | 60 | ||
Gain on sale of businesses and assets | (30) | (1,157) | ||
Gain on insurance | (20) | - | ||
Non-GAAP operating income | $ 9,816 | $ 10,191 | ||
Reconciliation of GAAP operating margin to non-GAAP operating margin | ||||
GAAP operating margin | 20.0% | 25.3% | ||
Amortization of intangibles | 0.3% | 0.4% | ||
Settlement of lawsuits | 0.0% | 0.1% | ||
Gain on sale of businesses and assets | -0.1% | -2.6% | ||
Gain on insurance | 0.0% | 0.0% | ||
Non-GAAP operating margin | 20.3% | 23.1% | ||
Reconciliation of net cash provided by operating activities to free cash flow | ||||
Net cash provided by operating activities | $ 10,273 | $ 11,452 | ||
Less: Maintenance capital expenditures | 1,021 | 376 | ||
Free cash flow | $ 9,252 | $ 11,076 |
SEGMENT INFORMATION | |||||
(in thousands) | |||||
For the Three Months | |||||
Ended | |||||
2019 | 2018 | ||||
Revenues | |||||
Nightclubs | $ 37,859 | $ 37,728 | |||
Bombshells | 10,350 | 6,013 | |||
Other | 185 | 282 | |||
$ 48,394 | $ 44,023 | ||||
Income (loss) from operations | |||||
Nightclubs | $ 13,776 | $ 15,387 | |||
Bombshells | 1,573 | 119 | |||
Other | (207) | (119) | |||
General corporate | (5,456) | (4,255) | |||
$ 9,686 | $ 11,132 |
NON-GAAP SEGMENT INFORMATION | ||||||||||||||||||||
($ in thousands) | ||||||||||||||||||||
For the Three Months Ended | For the Three Months Ended | |||||||||||||||||||
Nightclubs | Bombshells | Other | Corporate | Total | Nightclubs | Bombshells | Other | Corporate | Total | |||||||||||
Income (loss) from operations | $ 13,776 | $ 1,573 | $ (207) | $ 9,686 | $ 15,387 | $ 119 | $ 11,132 | |||||||||||||
Amortization of intangibles | 57 | 4 | 95 | - | 156 | - | - | - | 156 | 156 | ||||||||||
Settlement of lawsuits | 24 | - | - | - | 24 | 45 | 3 | - | 12 | 60 | ||||||||||
Gain on sale of businesses and assets | 3 | - | - | (33) | (30) | (1,152) | - | (5) | - | (1,157) | ||||||||||
Gain on insurance | (20) | - | - | - | (20) | - | - | - | - | - | ||||||||||
Non-GAAP operating income (loss) | $ 13,840 | $ 1,577 | $ (112) | $ 9,816 | $ 14,280 | $ 122 | $ 10,191 | |||||||||||||
GAAP operating margin | 36.4% | 15.2% | -111.9% | -11.3% | 20.0% | 40.8% | 2.0% | -42.2% | -9.7% | 25.3% | ||||||||||
Non-GAAP operating margin | 36.6% | 15.2% | -60.5% | -11.3% | 20.3% | 37.8% | 2.0% | -44.0% | -9.3% | 23.1% |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||
(in thousands) | ||||||
For the Three Months Ended | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||
Net income | $ 5,634 | $ 6,404 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||
Depreciation and amortization | 2,204 | 2,053 | ||||
Deferred tax expense (credit) | (150) | 458 | ||||
Gain on sale of businesses and assets | (30) | (1,176) | ||||
Unrealized loss on equity securities | 72 | 447 | ||||
Amortization of debt discount and issuance costs | 61 | 95 | ||||
Deferred rent expense | - | 142 | ||||
Noncash lease expense | 329 | - | ||||
Gain on insurance | (20) | - | ||||
Changes in operating assets and liabilities: | ||||||
Accounts receivable | 2,345 | 1,723 | ||||
Inventories | (141) | (163) | ||||
Prepaid expenses, other current assets and other assets | 1,565 | 1,939 | ||||
Accounts payable, accrued and other liabilities | (1,596) | (470) | ||||
Net cash provided by operating activities | 10,273 | 11,452 | ||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||
Proceeds from sale of businesses and assets | 51 | 1,245 | ||||
Proceeds from insurance | 932 | - | ||||
Proceeds from notes receivable | 357 | 32 | ||||
Additions to property and equipment | (4,058) | (7,295) | ||||
Acquisition of businesses, net of cash acquired | - | (13,500) | ||||
Net cash used in investing activities | (2,718) | (19,518) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||
Proceeds from long-term debt | 318 | 5,652 | ||||
Payments on long-term debt | (2,081) | (5,279) | ||||
Purchase of treasury stock | (6,441) | (355) | ||||
Payment of dividends | (279) | (291) | ||||
Distribution to noncontrolling interests | (10) | - | ||||
Net cash used in financing activities | (8,493) | (273) | ||||
(938) | (8,339) | |||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 14,097 | 17,726 | ||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ 13,159 | $ 9,387 |
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||
(in thousands) | |||||||||
2019 | 2019 | 2018 | |||||||
ASSETS | |||||||||
Current assets | |||||||||
Cash and cash equivalents | $ 13,159 | $ 14,097 | $ 9,387 | ||||||
Accounts receivable, net | 3,131 | 6,289 | 5,583 | ||||||
Current portion of notes receivable | 659 | 954 | - | ||||||
Inventories | 2,739 | 2,598 | 2,578 | ||||||
Prepaid insurance | 4,150 | 5,446 | 3,603 | ||||||
Other current assets | 2,236 | 2,521 | 1,560 | ||||||
Assets held for sale | 4,825 | 2,866 | 2,356 | ||||||
Total current assets | 30,899 | 34,771 | 25,067 | ||||||
Property and equipment, net | 183,657 | 183,956 | 187,502 | ||||||
Operating lease right-of-use assets | 26,981 | - | - | ||||||
Notes receivable, net of current portion | 4,149 | 4,211 | 3,467 | ||||||
53,630 | 53,630 | 54,731 | |||||||
Intangibles, net | 75,795 | 75,951 | 77,289 | ||||||
Other assets | 1,062 | 1,118 | 1,466 | ||||||
Total assets | $ 376,173 | $ 353,637 | $ 349,522 | ||||||
LIABILITIES AND EQUITY | |||||||||
Current liabilities | |||||||||
Accounts payable | $ 3,202 | $ 3,810 | $ 2,357 | ||||||
Accrued liabilities | 13,759 | 14,644 | 11,940 | ||||||
Current portion of long-term debt | 14,898 | 15,754 | 14,898 | ||||||
Current portion of operating lease liabilities | 1,521 | - | - | ||||||
Total current liabilities | 33,380 | 34,208 | 29,195 | ||||||
Deferred tax liability, net | 21,508 | 21,658 | 21,473 | ||||||
Long-term debt, net of current portion and debt discount and issuance costs | 126,928 | 127,774 | 138,197 | ||||||
Operating lease liabilities, net of current portion | 26,745 | - | - | ||||||
Other long-term liabilities | 407 | 1,696 | 1,567 | ||||||
Total liabilities | 208,968 | 185,336 | 190,432 | ||||||
Commitments and contingencies | |||||||||
Equity | |||||||||
Preferred stock | - | - | - | ||||||
Common stock | 93 | 96 | 97 | ||||||
Additional paid-in capital | 54,874 | 61,312 | 63,857 | ||||||
Retained earnings | 112,404 | 107,049 | 95,179 | ||||||
Total RCIHH stockholders' equity | 167,371 | 168,457 | 159,133 | ||||||
Noncontrolling interests | (166) | (156) | (43) | ||||||
Total equity | 167,205 | 168,301 | 159,090 | ||||||
Total liabilities and equity | $ 376,173 | $ 353,637 | $ 349,522 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/rci-reports-1q20-results-and-files-10-q-301012994.html
SOURCE