(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
Not Applicable |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Exhibit No. | Description | |
Press Release of The Chefs’ Warehouse, Inc. dated May 6, 2020. | ||
104 | Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document |
THE CHEFS’ WAREHOUSE, INC. | ||
By: | /s/ James Leddy | |
Name: Title: | James Leddy Chief Financial Officer |
• | Net sales increased 5.2% to $375.4 million for the first quarter of 2020 from $357.0 million for the first quarter of 2019. |
• | GAAP net loss was $14.1 million, or $(0.48) per diluted share, for the first quarter of 2020 compared to net income of $1.1 million, or $0.04 per diluted share, in the first quarter of 2019. |
• | Adjusted EPS1 was $(0.60) for the first quarter of 2020 compared to $0.05 for the first quarter of 2019. |
• | Adjusted EBITDA1 was $(13.8) million for the first quarter of 2020 compared to $13.2 million for the first quarter of 2019. |
• | The Company had approximately $200.0 million of cash on the balance sheet and $33.4 million of availability on its asset-based loan facility as of April 30, 2020. |
Thirteen Weeks Ended | |||||||
March 27, 2020 | March 29, 2019 | ||||||
Net Sales | $ | 375,431 | $ | 357,027 | |||
Cost of Sales | 284,530 | 266,838 | |||||
Gross Profit | 90,901 | 90,189 | |||||
Operating Expenses | 107,917 | 84,039 | |||||
Operating (Loss) Income | (17,016 | ) | 6,150 | ||||
Interest Expense | 5,124 | 4,551 | |||||
Loss on Asset Disposal | 42 | 34 | |||||
(Loss) Income Before Income Taxes | (22,182 | ) | 1,565 | ||||
Provision for Income Taxes | (8,097 | ) | 431 | ||||
Net (Loss) Income | $ | (14,085 | ) | $ | 1,134 | ||
Net Loss (Income) Per Share: | |||||||
Basic | $ | (0.48 | ) | $ | 0.04 | ||
Diluted | $ | (0.48 | ) | $ | 0.04 | ||
Weighted Average Common Shares Outstanding: | |||||||
Basic | 29,621,433 | 29,457,257 | |||||
Diluted | 29,621,433 | 29,840,979 |
March 27, 2020 | December 27, 2019 | ||||||
(unaudited) | |||||||
Cash | $ | 193,517 | $ | 140,233 | |||
Accounts receivable, net | 144,263 | 175,044 | |||||
Inventories, net | 129,999 | 124,056 | |||||
Prepaid expenses and other current assets | 24,914 | 13,823 | |||||
Total current assets | 492,693 | 453,156 | |||||
Equipment, leasehold improvements and software, net | 125,635 | 92,846 | |||||
Operating lease right-of-use assets | 127,255 | 127,649 | |||||
Goodwill | 212,510 | 197,743 | |||||
Intangible assets, net | 145,752 | 138,751 | |||||
Other assets | 3,069 | 3,534 | |||||
Total assets | $ | 1,106,914 | $ | 1,013,679 | |||
Accounts payable | $ | 92,621 | $ | 94,097 | |||
Accrued liabilities | 29,477 | 29,847 | |||||
Short-term operating lease liabilities | 18,091 | 17,453 | |||||
Accrued compensation | 8,172 | 8,033 | |||||
Current portion of long-term debt | 4,069 | 721 | |||||
Total current liabilities | 152,430 | 150,151 | |||||
Long-term debt, net of current portion | 495,860 | 386,106 | |||||
Operating lease liabilities | 119,786 | 120,572 | |||||
Deferred taxes, net | 8,983 | 10,883 | |||||
Other liabilities | 10,238 | 10,034 | |||||
Total liabilities | 787,297 | 677,746 | |||||
Preferred stock | — | — | |||||
Common stock | 310 | 304 | |||||
Additional paid in capital | 210,381 | 212,240 | |||||
Cumulative foreign currency translation adjustment | (2,426 | ) | (2,048 | ) | |||
Retained earnings | 111,352 | 125,437 | |||||
Stockholders’ equity | 319,617 | 335,933 | |||||
Total liabilities and stockholders’ equity | $ | 1,106,914 | $ | 1,013,679 |
March 27, 2020 | March 29, 2019 | ||||||
Cash flows from operating activities: | |||||||
Net (loss) income | $ | (14,085 | ) | $ | 1,134 | ||
Adjustments to reconcile net (loss) income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 4,762 | 2,881 | |||||
Amortization of intangible assets | 3,298 | 2,877 | |||||
Provision for allowance for doubtful accounts | 18,431 | 851 | |||||
Non-cash operating lease expense | 244 | 537 | |||||
Deferred taxes | (1,900 | ) | 1,131 | ||||
Amortization of deferred financing fees | 762 | 522 | |||||
Stock compensation | 851 | 915 | |||||
Change in fair value of contingent earn-out liabilities | (6,812 | ) | 107 | ||||
Loss on asset disposal | 42 | 34 | |||||
Changes in assets and liabilities, net of acquisitions: | |||||||
Accounts receivable | 33,141 | 13,778 | |||||
Inventories | 2,501 | 677 | |||||
Prepaid expenses and other current assets | (8,855 | ) | (207 | ) | |||
Accounts payable, accrued liabilities and accrued compensation | (14,311 | ) | (18,010 | ) | |||
Other assets and liabilities | 3,916 | 164 | |||||
Net cash provided by operating activities | 21,985 | 7,391 | |||||
Cash flows from investing activities: | |||||||
Capital expenditures | (3,093 | ) | (4,125 | ) | |||
Cash paid for acquisitions, net of cash received | (63,450 | ) | (27,990 | ) | |||
Net cash used in investing activities | (66,543 | ) | (32,115 | ) | |||
Cash flows from financing activities: | |||||||
Payment of debt, finance lease and other financing obligations | (687 | ) | (37 | ) | |||
Proceeds from exercise of stock options | — | 412 | |||||
Surrender of shares to pay withholding taxes | (838 | ) | (742 | ) | |||
Cash paid for contingent earn-out liability | (500 | ) | — | ||||
Borrowings under asset based loan facility | 100,000 | — | |||||
Net cash provided by (used in) financing activities | 97,975 | (367 | ) | ||||
Effect of foreign currency translation on cash and cash equivalents | (133 | ) | (2 | ) | |||
Net increase in cash and cash equivalents | 53,284 | (25,093 | ) | ||||
Cash and cash equivalents at beginning of period | 140,233 | 42,410 | |||||
Cash and cash equivalents at end of period | $ | 193,517 | $ | 17,317 |
Thirteen Weeks Ended | |||||||
March 27, 2020 | March 29, 2019 | ||||||
Numerator: | |||||||
Net (Loss) Income | $ | (14,085 | ) | $ | 1,134 | ||
Denominator: | |||||||
Weighted average basic common shares outstanding | 29,621,433 | 29,457,257 | |||||
Dilutive effect of unvested common shares | — | 383,722 | |||||
Weighted average diluted common shares outstanding | 29,621,433 | 29,840,979 | |||||
Net (Loss) Income Per Share: | |||||||
Basic | $ | (0.48 | ) | $ | 0.04 | ||
Diluted | $ | (0.48 | ) | $ | 0.04 |
Thirteen Weeks Ended | |||||||
March 27, 2020 | March 29, 2019 | ||||||
Net (Loss) Income | $ | (14,085 | ) | $ | 1,134 | ||
Interest expense | 5,124 | 4,551 | |||||
Depreciation | 4,762 | 2,881 | |||||
Amortization | 3,298 | 2,877 | |||||
Provision for income taxes | (8,097 | ) | 431 | ||||
EBITDA (1) | (8,998 | ) | 11,874 | ||||
Adjustments: | |||||||
Stock compensation (2) | 851 | 915 | |||||
Duplicate rent (3) | 698 | — | |||||
Integration and deal costs/third party transaction costs (4) | 434 | 178 | |||||
Change in fair value of earn-out obligations (5) | (6,812 | ) | 107 | ||||
Loss on asset disposal (6) | 42 | 34 | |||||
Moving expenses (7) | — | 61 | |||||
Adjusted EBITDA (1) | $ | (13,785 | ) | $ | 13,169 |
1. | We are presenting EBITDA and Adjusted EBITDA, which are not measurements determined in accordance with the U.S. generally accepted accounting principles, or GAAP, because we believe these measures provide additional metrics to evaluate our operations and which we believe, when considered with both our GAAP results and the reconciliation to net income, provide a more complete understanding of our business than could be obtained absent this disclosure. We use EBITDA and Adjusted EBITDA, together with financial measures prepared in accordance with GAAP, such as revenue and cash flows from operations, to assess our historical and prospective operating performance and to enhance our understanding of our core operating performance. The use of EBITDA and Adjusted EBITDA as performance measures permits a comparative assessment of our operating performance relative to our performance based upon GAAP results while isolating the effects of some items that vary from period to period without any correlation to core operating performance or that vary widely among similar companies. |
2. | Represents non-cash stock compensation expense associated with awards of restricted shares of our common stock and stock options to our key employees and our independent directors. |
3. | Represents duplicate rent and occupancy costs for our Los Angeles, CA facility. |
4. | Represents transaction related costs incurred to complete and integrate acquisitions, including due diligence, legal and integration. |
5. | Represents the non-cash change in fair value of contingent earn-out liabilities related to our acquisitions. |
6. | Represents the non-cash charge related to the disposal of certain equipment. |
7. | Represents moving expenses for the consolidation and expansion of our Ridgefield, CT and Toronto, Canada facilities. |
Thirteen Weeks Ended | |||||||
March 27, 2020 | March 29, 2019 | ||||||
Net (Loss) Income | $ | (14,085 | ) | $ | 1,134 | ||
Adjustments to Reconcile Net (Loss) Income to Adjusted Net (Loss) Income (1): | |||||||
Duplicate rent (2) | 698 | — | |||||
Integration and deal costs/third party transaction costs (3) | 434 | 178 | |||||
Moving expenses (4) | — | 61 | |||||
Change in fair value of earn-out obligations (5) | (6,812 | ) | 107 | ||||
Loss on asset disposal (6) | 42 | 34 | |||||
Tax effect of adjustments (7) | 2,058 | (105 | ) | ||||
Total Adjustments | (3,580 | ) | 275 | ||||
Adjusted Net (Loss) Income | $ | (17,665 | ) | $ | 1,409 | ||
Diluted Earnings per Share - Adjusted | $ | (0.60 | ) | $ | 0.05 | ||
Diluted Shares Outstanding - Adjusted | 29,621,433 | 29,840,979 |
1. | We are presenting adjusted net income and adjusted earnings per share (EPS), which are not measurements determined in accordance with U.S. generally accepted accounting principles, or GAAP, because we believe these measures provide additional metrics to evaluate our operations and which we believe, when considered with both our GAAP results and the reconciliation to net income available to common stockholders, provide a more complete understanding of our business than could be obtained absent this disclosure. We use adjusted net income available to common stockholders and adjusted EPS, together with financial measures prepared in accordance with GAAP, such as revenue and cash flows from operations, to assess our historical and prospective operating performance and to enhance our understanding of our core operating performance. The use of adjusted net income available to common stockholders and adjusted EPS as performance measures permits a comparative assessment of our operating performance relative to our performance based upon our GAAP results while isolating the effects of some items that vary from period to period without any correlation to core operating performance or that vary widely among similar companies. |
2. | Represents duplicate rent and occupancy costs for our Los Angeles, CA facility. |
3. | Represents transaction related costs incurred to complete and integrate acquisitions, including due diligence, legal and integration. |
4. | Represents moving expenses for the consolidation and expansion of our Ridgefield, CT and Toronto, Canada facilities. |
5. | Represents the non-cash change in fair value of contingent earn-out liabilities related to our acquisitions. |
6. | Represents the non-cash charge related to the disposal of certain equipment. |
7. | Represents the tax effect of items 2 through 6 above. |
Thirteen Weeks Ended | |||||||
March 27, 2020 | March 29, 2019 | ||||||
Numerator: | |||||||
Adjusted Net (Loss) Income | $ | (17,665 | ) | $ | 1,409 | ||
Denominator: | |||||||
Weighted average basic common shares outstanding | 29,621,433 | 29,457,257 | |||||
Dilutive effect of unvested common shares | — | 383,722 | |||||
Weighted average diluted common shares outstanding | 29,621,433 | 29,840,979 | |||||
Adjusted Net (Loss) Income per share: | |||||||
Diluted | $ | (0.60 | ) | $ | 0.05 |