Form 10-Q
SECURITIES AND EXCHANGE COMMISSION
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended December 31, 2003
Commission file number: 0-24091
Tweeter Home Entertainment Group, Inc.
| DELAWARE | 04-3417513 | |
| (State or other jurisdiction of | (I.R.S. Employer Identification No.) | |
| incorporation or organization) |
40 PEQUOT WAY
CANTON, MA 02021
(Address of principal executive offices including zip code)
781-830-3000
(Registrants telephone number including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes [X] No [ ]
Indicate the number of shares outstanding of each of the registrants classes of common stock, as of the latest practicable date.
| TITLE OF CLASS | OUTSTANDING AT FEBRUARY 6, 2004 | ||||
| Common Stock, $.01 par value | 24,157,848 | ||||
TWEETER HOME ENTERTAINMENT GROUP, INC. AND SUBSIDIARIES
INDEX
| PAGE | ||||||||
| Part I. | FINANCIAL INFORMATION |
|||||||
| Item 1 | Condensed
Consolidated Financial Statements (Unaudited) Consolidated Balance Sheets as of September 30, 2003 and December 31, 2003 |
3 | ||||||
Consolidated Statements of Income for the Three Months
Ended December 31, 2002 and 2003 |
4 | |||||||
Consolidated Statements of Cash Flows for the Three
Months Ended December 31, 2002 and 2003 |
5 | |||||||
Notes to Unaudited Condensed Consolidated Financial Statements |
6 | |||||||
| Item 2 | Managements Discussion and Analysis of Financial
Condition and Results of Operations |
11 | ||||||
| Item 3 | Quantitative and Qualitative Disclosures About Market Risk |
13 | ||||||
| Item 4 | Controls and Procedures |
14 | ||||||
| Part II. | OTHER INFORMATION |
|||||||
| Item 1 | Legal Proceedings |
15 | ||||||
| Item 2 | Changes in Securities and Use of Proceeds |
15 | ||||||
| Item 3 | Defaults upon Senior Securities |
15 | ||||||
| Item 4 | Submission of Matters to a Vote of Security Holders |
15 | ||||||
| Item 5 | Other Information |
15 | ||||||
| Item 6 | Exhibits and Reports on Form 8-K |
15 | ||||||
2
Tweeter Home Entertainment Group, Inc. and Subsidiaries
Consolidated Balance Sheets
| September 30, | December 31, | ||||||||||
| 2003 | 2003 | ||||||||||
| (Unaudited) | |||||||||||
Assets |
|||||||||||
Current Assets: |
|||||||||||
Cash and cash equivalents |
$ | 1,850,449 | $ | 2,870,933 | |||||||
Accounts receivable, net of allowance for doubtful accounts of
$1,110,000 at September 30, 2003 and $1,253,000 at December 31, 2003 |
18,263,564 | 26,110,999 | |||||||||
Inventory |
117,569,528 | 145,839,912 | |||||||||
Deferred tax assets |
5,938,916 | 6,698,256 | |||||||||
Prepaid expenses and other current assets |
26,930,455 | 14,862,689 | |||||||||
Total current assets |
170,552,912 | 196,382,789 | |||||||||
Property and equipment, net |
126,220,975 | 125,131,044 | |||||||||
Long-term investments |
2,113,020 | 2,255,856 | |||||||||
Deferred tax assets |
5,217,877 | 4,147,774 | |||||||||
Intangible assets, net |
1,926,667 | 1,756,667 | |||||||||
Other assets, net |
2,404,938 | 2,809,082 | |||||||||
Total |
$ | 308,436,389 | $ | 332,483,212 | |||||||
Liabilities and Stockholders Equity |
|||||||||||
Current Liabilities: |
|||||||||||
Current portion of long-term debt |
$ | 7,364,925 | $ | 27,701,671 | |||||||
Accounts payable |
32,493,675 | 24,660,161 | |||||||||
Accrued expenses |
22,735,570 | 27,236,388 | |||||||||
Customer deposits |
21,168,837 | 22,819,583 | |||||||||
Deferred warranty |
215,381 | 184,942 | |||||||||
Total current liabilities |
83,978,388 | 102,602,745 | |||||||||
Long-Term Debt |
48,266,937 | 47,910,723 | |||||||||
Other Long-Term Liabilities: |
|||||||||||
Rent related accruals |
11,056,253 | 11,081,972 | |||||||||
Deferred warranty |
98,262 | 69,488 | |||||||||
Total other long-term liabilities |
11,154,515 | 11,151,460 | |||||||||
Total liabilities |
143,399,840 | 161,664,928 | |||||||||
Stockholders Equity |
|||||||||||
Preferred stock, $.01 par value, 10,000,000 shares authorized, no
shares issued |
| | |||||||||
Common stock, $.01 par value, 60,000,000 shares authorized;
25,748,489 shares issued at September 30, 2003 and 25,813,671
at December 31, 2003 |
257,485 | 258,137 | |||||||||
Additional paid in capital |
294,969,338 | 295,476,274 | |||||||||
Unearned equity compensation |
(408,142 | ) | (273,318 | ) | |||||||
Accumulated other comprehensive income (loss) |
(15,931 | ) | 7,762 | ||||||||
Accumulated deficit |
(127,967,415 | ) | (122,859,966 | ) | |||||||
Total |
166,835,335 | 172,608,889 | |||||||||
Less treasury stock: 1,742,616 shares at September 30, 2003 and
1,730,929 shares at December 31, 2003, at cost |
(1,798,786 | ) | (1,790,605 | ) | |||||||
Total stockholders equity |
165,036,549 | 170,818,284 | |||||||||
Total |
$ | 308,436,389 | $ | 332,483,212 | |||||||
See notes to unaudited condensed consolidated financial statements.
3
Tweeter Home Entertainment Group, Inc. and Subsidiaries
Consolidated Statements of Income
(Unaudited)
| Three Months Ended | ||||||||||
| December 31, | ||||||||||
| 2002 | 2003 | |||||||||
Total revenue |
$ | 249,649,877 | $ | 255,239,751 | ||||||
Cost of sales |
(162,634,064 | ) | (158,469,644 | ) | ||||||
Gross Profit |
87,015,813 | 96,770,107 | ||||||||
Selling expenses |
66,457,094 | 76,033,765 | ||||||||
Corporate, general and administrative expenses |
11,385,544 | 11,897,283 | ||||||||
Amortization of intangibles |
170,000 | 170,000 | ||||||||
Income from operations |
9,003,175 | 8,669,059 | ||||||||
Income from equity investment |
57,430 | 272,276 | ||||||||
Interest expense |
(391,746 | ) | (654,593 | ) | ||||||
Interest income |
5,070 | 225,673 | ||||||||
Income before income taxes |
8,673,929 | 8,512,415 | ||||||||
Income taxes |
3,469,572 | 3,404,966 | ||||||||
NET INCOME |
$ | 5,204,357 | $ | 5,107,449 | ||||||
Basic earnings per share |
$ | 0.22 | $ | 0.21 | ||||||
Diluted earnings per share |
$ | 0.22 | $ | 0.21 | ||||||
Weighted average shares outstanding: |
||||||||||
Basic |
23,565,397 | 23,923,099 | ||||||||
Diluted |
24,026,667 | 24,641,583 | ||||||||
See notes to unaudited condensed consolidated financial statements.
4
Tweeter Home Entertainment Group, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
| Three Months Ended | ||||||||||||
| December 31, | ||||||||||||
| 2002 | 2003 | |||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||||
Net income |
$ | 5,204,357 | 5,107,449 | |||||||||
Adjustments to reconcile net income to net cash from
operating activities: |
||||||||||||
Depreciation and amortization |
5,034,142 | 5,634,325 | ||||||||||
Noncash compensation |
| 134,824 | ||||||||||
Loss on disposal of property and equipment |
122,943 | 73,942 | ||||||||||
Provision for uncollectible accounts |
32,115 | 174,928 | ||||||||||
Tax benefit from options exercised |
| 50,367 | ||||||||||
Deferred income tax (benefit) provision |
(334,035 | ) | 294,968 | |||||||||
Amortization of deferred gain on sale leaseback |
| 11,211 | ||||||||||
Income from equity investment |
(57,430 | ) | (272,276 | ) | ||||||||
Changes in operating assets and liabilities: |
||||||||||||
Increase in accounts receivable |
(2,240,845 | ) | (8,022,363 | ) | ||||||||
Increase in inventory |
(18,918,297 | ) | (28,262,217 | ) | ||||||||
Decrease in prepaid expenses and other assets |
1,069,580 | 11,378,622 | ||||||||||
Increase (decrease) in accounts payable and accrued expenses |
31,291,577 | (3,304,261 | ) | |||||||||
Increase in customer deposits |
1,259,681 | 1,650,746 | ||||||||||
Increase in deferred rent |
35,732 | 14,508 | ||||||||||
Decrease in deferred warranty |
(143,104 | ) | (59,213 | ) | ||||||||
Net cash provided by (used in) operating activities |
22,356,416 | (15,394,440 | ) | |||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||||
Purchase of property and equipment |
(9,953,225 | ) | (4,169,786 | ) | ||||||||
Proceeds from sale of property and equipment |
| 6,450 | ||||||||||
Distributions from equity investment |
| 132,326 | ||||||||||
Net cash used in investing activities |
(9,953,225 | ) | (4,031,010 | ) | ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||||
Increase in amount due to bank |
1,638,607 | 20,379,337 | ||||||||||
Net payments of debt |
(14,978,072 | ) | (398,805 | ) | ||||||||
Proceeds from options exercised |
58,877 | 371,535 | ||||||||||
Proceeds from employee stock purchase plan |
97,372 | 93,867 | ||||||||||
Net cash (used in) provided by financing activities |
(13,183,216 | ) | 20,445,934 | |||||||||
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
(780,025 | ) | 1,020,484 | |||||||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
2,282,635 | 1,850,449 | ||||||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD |
$ | 1,502,610 | 2,870,933 | |||||||||
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: |
||||||||||||
Cash paid (received) during the period for: |
||||||||||||
Interest |
$ | 397,332 | $ | 785,535 | ||||||||
Taxes |
$ | 561,000 | $ | (7,200,671 | ) | |||||||
See notes to unaudited condensed consolidated financial statements.
5
TWEETER HOME ENTERTAINMENT GROUP, INC. AND SUBSIDIARIES
NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Basis of Presentation
The unaudited condensed consolidated financial statements of Tweeter Home Entertainment Group, Inc. and its subsidiaries (Tweeter or the Company), included herein, should be read in conjunction with the consolidated financial statements and notes thereto included in Tweeters Annual Report on Form 10-K for the fiscal year ended September 30, 2003.
2. Accounting Policies
The unaudited condensed consolidated financial statements of Tweeter have been prepared in accordance with accounting principles generally accepted in the United States of America. In the opinion of management, all adjustments (consisting only of normal recurring adjustments) considered necessary for a fair presentation of the interim consolidated financial statements have been included. Operating results for the three-month period ended December 31, 2003 are not necessarily indicative of the results that may be expected for the fiscal year ending September 30, 2004. Tweeter typically records its highest revenue and earnings in this first fiscal quarter.
Vendor Allowances, Allowance for Bad and Doubtful Accounts Accounts receivable are primarily due from the vendors from which the Company buys its product. The various types of accounts receivable are for purchase rebate allowances, cooperative advertising allowances, returned merchandise and warranty work performed by the Companys service departments.
Cash discounts earned for timely payments of merchandise invoices are recognized in the income statement upon the sale of the related inventory.
Purchase rebate allowances and general cooperative advertising allowances are earned based on the purchase of inventory and are recorded in accounts receivable when the inventory is purchased. The carrying value of inventory is initially reduced by the amount of purchase rebates earned, resulting in lower cost of goods sold when the inventory is sold. Certain vendor agreements include stretch goals where the level of funds earned is dependent upon the Company achieving certain purchase levels. These program funds are recorded as a reduction of inventory costs when it is determined that it is likely that the Company will achieve the goal.
Vendor rebates earned based on specific advertising activities and other activities are recognized as a reduction to advertising expense as these activities are performed and only to the extent that the cost of the activities equals or exceeds the amount of the rebates.
When the Company returns merchandise to a vendor, typically because it is defective, the Company records a receivable for the value of the merchandise returned and reduces the inventory balance.
The Company sells products that come with a manufacturers warranty, but the Company has service centers that repair products. When the Company repairs products that are still under manufacturers warranty, the vendor reimburses the Company for the parts and the technicians labor. Once the product is repaired, the Company establishes a receivable for the amounts due from the vendor and records warranty revenue.
During the quarter ended March 31, 2003, Tweeter adopted EITF 02-16, Accounting by a Customer for Certain Consideration Received from a Vendor (EITF 02-16) which addresses how and when to reflect consideration received from vendors in the consolidated financial statements. Under EITF 02-16, certain consideration received from vendors that would have previously been recorded as a reduction to selling expenses, is now recorded as a reduction to cost of goods sold. The amount of reimbursements received during the quarter ended December 31, 2003 that were treated as a reduction of cost of goods sold but which would have been recorded as a reduction of advertising expenses (selling expenses) prior to EITF 02-16 amounted to $10.3 million.
6
Advertising Gross advertising including electronic media, newspaper, buyers guides and direct mailings, are expensed when released. For the three months ended December 31, 2002 and 2003 gross advertising was $16.1 million and $15.9 million, respectively. Cooperative advertising, for specific advertising activities received from vendors, offsetting our gross advertising expense, amounted to $9.1 million and $1.2 million for the three months ended December 31, 2002 and 2003, respectively, resulting in net advertising of $7.0 million and $14.7 million for the three months ended December 31, 2002 and 2003, respectively.
Stock-based compensation Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, addresses the financial accounting and reporting standards for stock or other equity-based compensation arrangements. The Company accounts for stock based compensation to employees using the intrinsic method. The Company provides disclosures based on the fair value as permitted by SFAS No. 123. Stock or other equity-based compensation for non-employees must be accounted for under the fair value-based method as required by SFAS No. 123 and EITF No. 96-18, Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services, and other related interpretations. Under this method, the equity-based instrument is valued at either the fair value of the consideration received or the equity instrument issued on the date of grant. The resulting compensation cost is recognized and charged to operations over the service period, which is usually the vesting period.
For purposes of determining the disclosures required by SFAS No. 123, the fair value of each stock option granted in the three months ended December 31, 2002 and December 31, 2003 under the Companys stock option plan was estimated on the date of grant using the Black-Scholes option-pricing model. Key assumptions used to apply this pricing model were as follows:
| Three Months Ended | ||||||||
| December 31, | ||||||||
| 2002 | 2003 | |||||||
Risk free interest rate |
2.62 | % | 3.46 | % | ||||
Expected life of options grants |
5.1 | 7.2 | ||||||
Expected volatility of underlying stock |
82.13 | % | 87.53 | % | ||||
Had compensation cost for the Companys stock option plans been determined using the fair value method, pro forma net income and pro forma diluted earnings per share would have been:
7
| Three Months Ended | ||||||||
| December 31, | ||||||||
| 2002 | 2003 | |||||||
Net income as reported |
$ | 5,204,357 | $ | 5,107,449 | ||||
Total stock-based employee compensation expense recorded,
net of related -tax effects |
| 80,894 | ||||||
Total stock-based employee compensation expense determined
under fair value based method for all awards, net of related
tax effects |
(1,255,975 | ) | (1,616,034 | ) | ||||
Pro forma net income |
$ | 3,948,382 | $ | 3,572,309 | ||||
Earnings per share |
||||||||
Basic
- - as reported |
$ | 0.22 | $ | 0.21 | ||||
Basic - pro forma |
$ | 0.17 | $ | 0.15 | ||||
Diluted - as reported |
$ | 0.22 | $ | 0.21 | ||||
Diluted
- - pro forma |
$ | 0.16 | $ | 0.14 | ||||
3. Earnings per Share
The weighted average shares used in computing basic and diluted net income per share are presented in the table below. Certain options are not included in the earnings per share calculation when the exercise price is greater than the average market price for the period. The number of options excluded in each period is reflected in the table.
| Three Months Ended | |||||||||
| December 31, | |||||||||
| 2002 | 2003 | ||||||||
Basic Earnings Per Share: |
|||||||||
Numerator: |
|||||||||
Net income |
$ | 5,204,357 | $ | 5,107,449 | |||||
Denominator: |
|||||||||
Weighted average common shares outstanding |
23,565,397 | 23,923,099 | |||||||
Basic earnings per share |
$ | 0.22 | $ | 0.21 | |||||
Diluted Earnings Per Share: |
|||||||||
Numerator: |
$ | 5,204,357 | $ | 5,107,449 | |||||
Denominator: |
|||||||||
Weighted average shares outstanding |
23,565,397 | 23,923,099 | |||||||
Potential common stock outstanding |
461,270 | 718,484 | |||||||
Total |
24,026,667 | 24,641,583 | |||||||
&n | |||||||||