Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / FRG - Franchise Group Inc. Announces Fiscal 2022 Second Quarter Financial Results


FRG - Franchise Group Inc. Announces Fiscal 2022 Second Quarter Financial Results

DELAWARE, Ohio, Aug. 04, 2022 (GLOBE NEWSWIRE) -- Franchise Group, Inc. (NASDAQ: FRG) (“Franchise Group,” “FRG” or the “Company”) today announced the financial results of its fiscal 2022 second quarter. For the second quarter of fiscal 2022, total reported revenue for Franchise Group was $1.1 billion, net income from continuing operations was $41.0 million or $0.94 per fully diluted share, Adjusted EBITDA was $103.4 million and Non-GAAP EPS was $1.19 per share.    On June 25, 2022, total cash on hand was approximately $95.0 million and outstanding term debt was approximately $1.1 billion.

“Core to FRG is an intentional model of operational and end market diversification that is serving us well during the recent supply and demand turbulence. Accelerating franchising and continued profitable growth in pet, health & wellness, and education services are countering reduced top and bottom-line performance in our home furnishings businesses. Currently, we are seeing signs that inflation is cresting and even reversing in the areas of freight and home furnishing product costs. We believe that market forces will continue to shift in our favor over the balance of the year and begin to restore our home furnishings unit volumes and profit margins to historical levels next year,” stated Brian Kahn, Franchise Group’s President and CEO.

The Company has six reportable segments: American Freight; The Vitamin Shoppe; Pet Supplies Plus; Buddy’s; Sylvan; and Badcock. The following table summarizes Revenue, Adjusted EBITDA, and Net Income/(Loss) for each of these segments.   Reconciliations of Adjusted EBITDA, Non-GAAP Net Income and Non-GAAP EPS to their respective most comparable GAAP measures, are included below under “Non-GAAP Financial Measures and Key Metrics.”

For the Three Months Ended
For the Six Months Ended
June 25, 2022
June 25, 2022
Adjusted
Net
Adjusted
Net
Revenue
EBITDA
Income/(Loss)
Revenue
EBITDA
Income/(Loss)
(In thousands)
(In thousands)
American Freight
$
226,428
$
7,443
$
2,236
$
467,843
$
23,325
$
803
Vitamin Shoppe
306,897
38,414
18,332
617,851
78,908
39,737
Pet Supplies Plus
302,733
27,244
11,298
603,946
51,465
19,423
Buddy's
14,129
4,093
1,883
29,713
9,328
4,448
Sylvan Learning
11,512
3,887
408
21,556
6,715
574
Badcock
233,299
26,163
14,422
489,558
52,273
11,563
Corporate
-
(3,825
)
(7,596
)
-
(6,255
)
(23,247
)
Total
$
1,094,998
$
103,418
$
40,983
$
2,230,467
$
215,759
$
53,301

Outlook

Franchise Group is updating its previously announced financial outlook for fiscal year 2022 to revenue of approximately $4.3 billion from $4.45 billion, Adjusted EBITDA to approximately $390 million from $450 million and Non-GAAP EPS to approximately $4.00 per share from $5.00 per share. In calculating EPS, the Company is using approximately 41.0 million weighted average shares outstanding. Non-GAAP EPS is calculated by adding the tax effected impact of adjustments to EBITDA to net income on a per share basis. In calculating GAAP and Non-GAAP EPS, the Company is currently using an effective tax rate of approximately 27%.

The Company does not provide a quantitative reconciliation of forward-looking, Non-GAAP financial measures such as forecasted Adjusted EBITDA or Non-GAAP EPS to the most directly comparable GAAP financial measures because it is difficult to reliably predict or estimate the relevant components without unreasonable effort due to future uncertainties that may potentially have significant impact on such calculations, and providing them may imply a degree of precision that would be confusing or potentially misleading. Estimates exclude potential acquisitions, divestitures or refranchising activities. See “Non-GAAP Financial Measures and Key Metrics.”

Conference Call Information

Franchise Group will conduct a conference call on August 4 th at 4:30 P.M. ET to discuss its business, review financial results for its fiscal 2022 first and discuss its outlook for the balance of fiscal year 2022. A real-time webcast of the conference call will be available on the Events page of Franchise Group’s website at www.franchisegrp.com. Dial in access is also accessible through the link on the website. Please register 5-10 minutes prior to the scheduled start time.

About Franchise Group, Inc.
Franchise Group is an owner and operator of franchised and franchisable businesses that continually looks to grow its portfolio of brands while utilizing its operating and capital allocation philosophy to generate strong cash flow for its shareholders. Franchise Group’s business lines include Pet Supplies Plus, American Freight, The Vitamin Shoppe, Badcock Home Furniture & more, Buddy’s Home Furnishings and Sylvan Learning. On a combined basis, Franchise Group currently operates over 3,000 locations predominantly located in the U.S. that are either Company-run or operated pursuant to franchising and dealer agreements.

FRANCHISE GROUP, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(In thousands, except share count and per share data)
June 25, 2022
December 25, 2021
Assets
(Unaudited)
(Unaudited)
Current assets:
Cash and cash equivalents
$
95,038
$
292,714
Current receivables, net
178,687
118,698
Current securitized receivables, net
322,028
369,567
Inventories, net
825,393
673,170
Current assets held for sale
27,999
-
Other current assets
26,389
24,063
Total current assets
1,475,534
1,478,212
Property, plant, and equipment, net
226,771
449,886
Non-current receivables, net
10,402
11,755
Non-current securitized receivables, net
40,820
47,252
Goodwill
806,653
806,536
Intangible assets, net
122,347
127,951
Tradenames
222,703
222,687
Operating lease right-of-use assets
866,226
714,741
Investment in equity securities
24,394
35,249
Other non-current assets
19,151
18,902
Total assets
$
3,815,001
$
3,913,171
Liabilities and Stockholders' Equity
Current liabilities:
Current installments of long-term obligations
$
322,363
$
486,170
Current operating lease liabilities
178,278
173,101
Accounts payable and accrued expenses
425,728
410,552
Other current liabilities
41,671
50,833
Total current liabilities
968,040
1,120,656
Long-term obligations, excluding current installments
1,281,530
1,383,725
Non-current operating lease liabilities
701,185
557,071
Other non-current liabilities
95,392
88,888
Total liabilities
3,046,147
3,150,340
Stockholders' equity:
Common stock, $0.01 par value per share, 180,000,000 shares authorized, 40,358,754 and
40,296,688 shares issued and outstanding at June 25, 2022 and December 25, 2021,
respectively.
404
403
Preferred stock, $0.01 par value per share, 20,000,000 shares authorized, and 4,541,125
issued and outstanding at June 25, 2022 and December 25, 2021, respectively.
45
45
Additional paid-in capital
486,059
475,396
Retained earnings
282,346
286,987
Total equity
768,854
762,831
Total liabilities and equity
$
3,815,001
$
3,913,171



FRANCHISE GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Operations
Three Months Ended
Six Months Ended
(In thousands, except share count and per share data)
June 25, 2022
June 26, 2021
June 25, 2022
June 26, 2021
(Unaudited)
(Unaudited)
(Unaudited)
(Unaudited)
Revenues:
Product
$
952,009
$
805,768
$
1,931,173
$
1,389,585
Service and other
135,648
48,193
283,929
76,768
Rental
7,341
8,797
15,365
17,750
Total revenues
1,094,998
862,758
2,230,467
1,484,103
Operating expenses:
Cost of revenue:
Product
600,780
522,576
1,217,364
861,991
Service and other
8,732
934
17,395
1,339
Rental
2,741
2,935
5,603
5,940
Total cost of revenue
612,253
526,445
1,240,362
869,270
Selling, general, and administrative expenses
405,639
278,157
782,633
503,702
Total operating expenses
1,017,892
804,602
2,022,995
1,372,972
Income from operations
77,106
58,156
207,472
111,131
Other expense:
Bargain purchase gain
3,581
-
3,514
-
Gain on sale-leaseback transactions, net
49,854
-
49,854
-
Other
12,853
-
(9,122)
(36,726
)
Interest expense, net
(88,839
)
(22,865
)
(181,167
)
(70,300
)
Income from continuing operations before income taxes
54,555
35,291
70,551
4,105
Income tax expense (benefit)
13,572
2,770
17,250
(81
)
Income from continuing operations
40,983
32,521
53,301
4,186
Income from discontinued operations, net of tax
-
6,215
-
48,363
Net income attributable to Franchise Group, Inc.
$
40,983
$
38,736
$
53,301
$
52,549
Income per share from continuing operations:
Basic
$
0.96
$
0.76
$
1.22
$
-
Diluted
0.94
0.74
1.19
-
Net income per share:
Basic
$
0.96
$
0.91
$
1.22
$
1.20
Diluted
0.94
0.89
1.19
1.20
Weighted-average shares outstanding:
Basic
40,356,299
40,175,058
40,331,855
40,142,571
Diluted
41,126,605
40,905,567
41,148,668
40,142,571


FRANCHISE GROUP, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
Six Months Ended
(In thousands)
June 25, 2022
June 26, 2021
(Unaudited)
(Unaudited)
Operating Activities
Net income
$
53,301
$
52,549
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Provision for doubtful accounts
56,840
1,910
Depreciation, amortization, and impairment charges
42,236
31,157
Amortization of deferred financing costs and prepayment penalties
12,032
69,923
Amortization of securitized debt discount
128,208
-
Stock-based compensation expense
10,853
5,478
Change in fair value of investment
10,855
-
Gain on sale-leaseback, bargain purchases, and sales of Company-owned stores
(55,883
)
(731
)
Other non-cash items
(2,182
)
645
Changes in other assets and liabilities
(206,572
)
(55,305
)
Net cash provided by operating activities
49,688
105,626
Investing Activities
Purchases of property, plant, and equipment
(21,809
)
(25,028
)
Proceeds from sale of property, plant, and equipment
240,558
293
Acquisition of business, net of cash and restricted cash acquired
(3,754
)
(462,821
)
Issuance of operating loans to franchisees
-
(17,612
)
Payments received on operating loans to franchisees
1,000
23,013
Net cash (used in) investing activities
215,995
(482,155
)
Financing Activities
Dividends paid
(54,665
)
(32,808
)
Issuance of long-term debt and other obligations
219,056
1,306,724
Repayment of long-term debt and other obligations
(625,746
)
(856,385
)
Issuance of common stock
49
-
Issuance of preferred stock
-
79,542
Principal payments of finance lease obligations
(1,383
)
-
Payment for debt issue costs and prepayment penalty on extinguishment
(431
)
(87,502
)
Other stock compensation transactions
(239
)
(18
)
Net cash provided by (used in) financing activities
(463,359
)
409,553
Effect of exchange rate changes on cash, net
-
142
Net increase (decrease) in cash equivalents and restricted cash
(197,676
)
33,166
Cash, cash equivalents and restricted cash at beginning of period
292,714
151,502
Cash, cash equivalents and restricted cash at end of period
$
95,038
$
184,668
Supplemental Cash Flow Disclosure
Cash paid for taxes, net of refunds
$
17,842
$
1,284
Cash paid for interest
42,013
61,249
Accrued capital expenditures
2,751
3,406
Tax receivable agreement included in other long-term liabilities
-
1,211

Non-GAAP Financial Measures and Key Metrics

Adjusted EBITDA, Non-GAAP Net Income and Non-GAAP EPS are financial measures that are not prepared in accordance with GAAP. Management believes the presentation of these measures is useful to investors as supplemental measures in evaluating the aggregate performance of the Company’s operating businesses and in comparing its results from period to period because they exclude items that the Company does not believe are reflective of its core or ongoing operating results. These measures are used by management to evaluate the Company’s performance and make resource allocation decisions each period. These metrics are also used in the determination of executive management's compensation. Adjusted EBITDA, Non-GAAP Net Income and Non-GAAP EPS should not be considered in isolation or as a substitute for net income or other income statement information prepared in accordance with GAAP and our presentation of these non-GAAP measures may not be comparable to similarly titled measures used by other companies.

Management defines and calculates Adjusted EBITDA as net income (loss) from continuing operations before interest, income taxes, depreciation and amortization adjusted for certain non-core or non-operational items related to executive severance and related costs, stock-based compensation, shareholder litigation costs, corporate governance costs, accrued judgments and settlements, net of estimated revenue, store closures, rebranding costs, acquisition costs, inventory fair value step up amortization and prepayment penalty on early debt repayment. Adjusted EBITDA is a financial measure that is not prepared in accordance with GAAP.

Management defines and calculates Non-GAAP Net Income and Non-GAAP EPS as net income (loss) and net income (loss) per diluted share from continuing operations adjusted for non-core or non-operational items related to executive severance and related costs, stock-based compensation, non-cash executive compensation expense, shareholder litigation costs, prepayment penalties on early debt repayment, non-cash amortization of debt issuance costs, store closures, the Badcock segment's in-house financing operations, rebranding costs, acquisition costs, inventory fair value step up amortization, and amortization of acquired intangible assets. Although amortization of acquired intangible assets is excluded from these non-GAAP measures, it is important for investors to understand that such intangible assets support revenue generation. Management excludes amortization of intangible assets because these are non-cash amounts for which the amount and frequency are significantly impacted by the timing and size of our acquisitions, which vary from period to periods and across companies. The tax effect on the related non-GAAP adjustments was calculated based on an estimated annual non-GAAP effective tax rate of 27%.

Reconciliation of Adjusted EBITDA
Below are reconciliations of Net Income/(Loss) from continuing operations to Adjusted EBITDA for the three and six months ended June 25, 2022.

For the Three Months Ended June 25, 2022
($ In thousands)
Buddy's
Pet Supplies Plus
American Freight
Vitamin Shoppe
Sylvan
Badcock
Corporate
Total
Net income (loss) from continuing operations
$
1,883
$
11,298
$
2,236
$
18,332
$
408
$
14,422
$
(7,596
)
$
40,983
Add back:
Interest expense
826
4,774
7,592
6,432
731
68,103
381
88,839
Income tax expense (benefit)
852
2,582
(4,799
)
6,253
480
1,813
6,390
13,572
Depreciation and amortization charges
750
5,607
2,528
7,082
2,129
1,459
-
19,554
Total Adjustments
2,428
12,963
5,321
19,767
3,340
71,375
6,771
121,965
EBITDA
4,311
24,261
7,557
38,099
3,748
85,797
(825
)
162,948
Adjustments to EBITDA
Executive severance and related costs
-
161
-
-
-
-
-
161
Litigation costs and settlements
(288
)
-
(296
)
315
-
-
-
(269
)
Stock-based and long term executive compensation
70
2,567
(71
)
-
139
-
5,337
8,041
Corporate compliance costs
-
-
-
-
-
-
-
-
Store closures
-
173
(20
)
-
-
-
-
153
W.S. Badcock financing operations
-
-
-
-
-
(6,928
)
-
(6,928
)
Prepayment penalty on early debt repayment
-
-
-
-
-
-
-
-
Right-of-use asset impairment
-
-
273
-
-
-
-
273
Integration costs
-
64
-
-
-
-
-
64
Divestiture costs
-
-
-
-
-
493
-
493
Acquisition costs
-
18
-
-
-
236
4,522
4,776
Gain on investment in equity securities
-
-
-
-
-
-
(12,859
)
(12,859
)
Acquisition bargain purchase gain
-
-
-
-
-
(3,581
)
-
(3,581
)
Gain on sale-leaseback and owned properties, net
-
-
-
-
-
(49,854
)
-
(49,854
)
Total Adjustments to EBITDA
(218
)
2,983
(114
)
315
139
(59,634
)
(3,000
)
(59,530
)
Adjusted EBITDA
$
4,093
$
27,244
$
7,443
$
38,414
$
3,887
$
26,163
$
(3,825
)
$
103,418


For the Six Months Ended June 25, 2022
($ In thousands)
Buddy's
Pet Supplies Plus
American Freight
Vitamin Shoppe
Sylvan
Badcock
Corporate
Total
Net income (loss) from continuing operations
$
4,448
$
19,423
$
803
$
39,737
$
574
$
11,563
$
(23,247
)
$
53,301
Add back:
Interest expense
1,634
9,505
15,161
12,831
1,450
140,133
453
181,167
Income tax expense (benefit)
1,545
6,747
279
13,803
540
2,806
(8,470
)
17,250
Depreciation and amortization charges
1,507
11,736
5,087
13,945
3,985
5,328
-
41,588
Total Adjustments
4,686
27,988
20,527
40,579
5,975
148,267
(8,017
)
240,005
EBITDA
9,134
47,411
21,330
80,316
6,549
159,830
(31,264
)
293,306
Adjustments to EBITDA
Executive severance and related costs
-
154
-
-
-
102
-
256
Litigation costs and settlements
55
-
786
865
-
-
(1,745
)
(39
)
Stock-based and long term executive compensation
139
3,442
224
-
148
-
10,714
14,667
Corporate compliance costs
-
-
-
-
-
-
51
51
Store closures
-
293
218
-
-
-
575
1,086
W.S. Badcock financing operations
-
-
-
-
-
(57,799
)
-
(57,799
)
Prepayment penalty on early debt repayment
-
-
-
-
-
-
-
-
Right-of-use asset impairment
-
-
648
-
-
-
-
648
Integration costs
-
108
105
-
18
297
-
528
Divestiture costs
-
-
-
-
-
2,429
-
2,429
Acquisition costs
-
57
14
-
-
782
4,550
5,403
Gain on investment in equity securities
-
-
-
-
-
-
10,864
10,864
Acquisition bargain purchase gain
-
-
-
-
-
(3,514
)
-
(3,514
)
Gain on sale-leaseback and owned properties, net
-
-
-
(2,273
)
-
(49,854
)
-
(52,127
)
Total Adjustments to EBITDA
194
4,054
1,995
(1,408
)
166
(107,557
)
25,009
(77,547
)
Adjusted EBITDA
$
9,328
$
51,465
$
23,325
$
78,908
$
6,715
$
52,273
$
(6,255
)
$
215,759


Reconciliation of Non-GAAP Net Income and EPS

Below are reconciliations of Net Income/(Loss) from continuing operations to Non-GAAP Net Income and Net Income/(Loss) from continuing operations per diluted share to Non-GAAP EPS for the three and six months ended June 25, 2022.

For the Three Months Ended
For the Six Months Ended
($ In thousands except share count and per share data)
June 25, 2022
June 25, 2022
Net income (loss) from continuing operations / Net income (loss) from continuing operations per diluted share
$
40,983
1.00
$
53,301
$
1.30
Less: Preferred dividend declared
(2,129
)
(0.06
)
(4,257
)
(0.11
)
Adjusted Net Income available to Common Stockholder
38,854
0.94
49,044
1.19
Add back:
Executive severance and related costs
161
0.01
256
0.01
Litigation costs and settlements
(269
)
(0.01
)
(39
)
-
Stock-based and long term executive compensation
8,041
0.20
14,667
0.36
Corporate compliance costs
-
-
51
-
Store closures
153
-
1,086
0.03
W.S. Badcock financing operations
(6,928
)
(0.17
)
(57,799
)
(1.40
)
Prepayment penalty on early debt repayment
-
-
-
-
Right-of-use asset impairment
273
0.01
648
0.02
Integration costs
64
-
528
0.01
Divestiture costs
493
0.01
2,429
0.06
Acquisition costs
4,776
0.12
5,403
0.13
Gain on investment in equity securities
(12,859
)
(0.31
)
10,864
0.26
Acquisition bargain purchase gain
(3,581
)
(0.09
)
(3,514
)
(0.09
)
Gain on sale-leaseback and owned properties, net
(49,854
)
(1.21
)
(52,127
)
(1.27
)
Adjustments to EBITDA
(59,530
)
(1.44
)
(77,547
)
(1.88
)
Non-cash amortization of debt issuance costs
5,653
0.13
12,032
0.28
Amortization of acquisition-related intangibles
4,359
0.11
8,445
0.21
Securitized receivables interest expense
62,909
1.53
128,208
3.12
Tax impact
(3,452
)
(0.08
)
(18,339
)
(0.45
)
Impact of diluted share count assuming non-GAAP net income
-
-
-
-
Total Adjustments to Net income (loss) from continuing operations
9,939
0.25
52,798
1.28
Non-GAAP Net Income from continuing operations / Non-GAAP diluted EPS from continuing operations
$
48,793
$
1.19
$
101,842
$
2.47
Basic weighted average shares
40,356,299
40,331,855
Non-GAAP diluted weighted average shares outstanding
41,126,605
41,148,668

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include, without limitation, projections, predictions, expectations, or beliefs about future events or results and are not statements of historical fact. Such statements may include statements regarding the Company’s results of operation and financial condition, statements regarding product and freight costs, home furnishings unit volumes and profit margins and its outlook for fiscal 2022. Such forward-looking statements are based on various assumptions as of the time they are made, and are inherently subject to known and unknown risks, uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are often accompanied by words that convey projected future events or outcomes such as “expect,” “believe,” “estimate,” “plan,” “project,” “anticipate,” “intend,” “will,” “may,” “view,” “opportunity,” “potential,” or words of similar meaning or other statements concerning opinions or judgment of the Company or its management about future events. Although the Company believes that its expectations with respect to forward-looking statements are based upon reasonable assumptions within the bounds of its existing knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements of the Company will not differ materially from any projected future results, performance or achievements expressed or implied by such forward-looking statements. Actual future results, performance or achievements may differ materially from historical results or those anticipated depending on a variety of factors, many of which are beyond the control of the Company. The Company refers you to the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of the Company’s Form 10-K for the fiscal year ended December 25, 2021, and comparable sections of the Company’s Quarterly Reports on Form 10-Q and other filings, which have been filed with the SEC and are available on the SEC’s website at www.sec.gov. All of the forward-looking statements made in this press release are expressly qualified by the cautionary statements contained or referred to herein. The actual results or developments anticipated may not be realized or, even if substantially realized, they may not have the expected consequences to or effects on the Company or its business or operations. Readers are cautioned not to rely on the forward-looking statements contained in this press release. Forward-looking statements speak only as of the date they are made and the Company does not undertake any obligation to update, revise or clarify these forward-looking statements, whether as a result of new information, future events or otherwise.

Investor Relations Contact:
Andrew F. Kaminsky
EVP & Chief Administrative Officer
Franchise Group, Inc.
akaminsky@franchisegrp.com
(914) 939-5161


Stock Information

Company Name: Franchise Group Inc.
Stock Symbol: FRG
Market: NYSE
Website: franchisegrp.com

Menu

FRG FRG Quote FRG Short FRG News FRG Articles FRG Message Board
Get FRG Alerts

News, Short Squeeze, Breakout and More Instantly...