Attached files

file filename
8-K - FORM 8-K - SMITH & WESSON BRANDS, INC.d129457d8k.htm

Exhibit 99.1

 

LOGO

Contact: Liz Sharp, VP Investor Relations

Smith & Wesson Holding Corp.

(413) 747-6284

lsharp@smith-wesson.com

Smith & Wesson Holding Corporation Reports

Third Quarter Fiscal 2016 Financial Results

- Net Sales of $210.8 Million for Third Quarter, up 61.5% Year-Over-Year

- Third Quarter GAAP Net Income Per Diluted Share of $0.56

- Third Quarter Non-GAAP Net Income Per Diluted Share of $0.59

- Company Raises Full Year Fiscal 2016 Revenue and Net Income Outlook

SPRINGFIELD, Mass., March 3, 2016 — Smith & Wesson Holding Corporation (NASDAQ Global Select: SWHC), a leader in firearm manufacturing and design, today announced financial results for the fiscal third quarter ended January 31, 2016.

Third Quarter Fiscal 2016 Financial Highlights

 

    Quarterly net sales were $210.8 million, an increase of 61.5% over the third quarter last year. Firearms division net sales of $194.7 million increased by 56.4% over the comparable quarter last year. Accessories division net sales were $16.1 million, compared with $6.1 million for the comparable quarter last year, a period in which the company acquired Battenfeld Technologies, Inc. (BTI) and therefore reported only six weeks of accessories division sales.

 

    Gross margin for the quarter was 41.1% compared with 33.6% for the comparable quarter last year.

 

    Quarterly GAAP net income was $31.4 million, or $0.56 per diluted share, compared with $8.1 million, or $0.15 per diluted share, for the comparable quarter last year. Third quarter 2016 GAAP net income per diluted share included an expense of $1.7 million for amortization, net of tax, related to the BTI acquisition. The increase in net income over the comparable quarter last year was a result of increased revenue, favorable fixed-cost absorption, and lower acquisition related expenses, partially offset by increased profit related compensation accruals and additional intangible amortization expense as a result of the BTI acquisition.

 

    Quarterly non-GAAP net income was $33.2 million, or $0.59 per diluted share, compared with $11.2 million, or $0.20 per diluted share, for the comparable quarter last year.

 

    Quarterly non-GAAP Adjusted EBITDAS was $61.5 million, or 29.2% of net sales.

James Debney, Smith & Wesson Holding Corporation President and Chief Executive Officer, said, “The combined strength of our firearms and accessories businesses delivered an exceptional performance, driven by healthy consumer demand across our growing portfolio of firearm and outdoor lifestyle offerings. During the third quarter, the Adjusted National Instant Criminal Background Check System (NICS) data, which serves as an indicator of consumer purchases, reported a significant increase in growth versus the prior year, especially in handguns. In addition, our product sell-through at distribution was much stronger than we had anticipated. Our flexible manufacturing model, combined with our ability to successfully utilize the internal inventories we had built in anticipation of potential sell-through strength,

 

Page 1 of 8


allowed us to capture incremental sales in the third quarter. Despite the fact that we entered our fourth quarter with lower inventories, we are focused on increasing the production rates of our key products during the fourth quarter and we are therefore increasing our guidance for the full fiscal year.”

Jeff Buchanan, Executive Vice President, Chief Financial Officer, and Chief Administrative Officer, said, “Our gross margin performance was strong in the third quarter, driven by the favorable impact of increased production volumes in our firearms division and by strong gross margins in our accessories division. We generated $51.0 million in operating cash flow and $46.3 million in free cash flow in the third quarter, and our balance sheet remains healthy as we ended the quarter with cash of $105.2 million and no borrowings on our $175.0 million revolving line of credit.”

Financial Outlook

SMITH & WESSON HOLDING CORPORATION

NET SALES AND EARNINGS PER SHARE GUIDANCE, INCLUDING GAAP TO NON-GAAP RECONCILIATION

(Unaudited)

 

     Range for the Three Months Ending
April 30, 2016
          Range for the Year Ending      
April 30, 2016
 

Net sales (in thousands)

   $ 210,000      $ 215,000      $ 712,000      $ 717,000   
  

 

 

   

 

 

   

 

 

   

 

 

 
        

GAAP income per share - diluted

   $ 0.48      $ 0.50      $ 1.53      $ 1.55   

Amortization of acquired intangible assets

     0.05        0.05        0.19        0.19   

Debt extinguishment costs

     —          —          0.03        0.03   

Bond premium paid

     —          —          0.05        0.05   

Insurance recovery costs

     —          —          (0.03     (0.03

Tax effect of non-GAAP adjustments

     (0.02     (0.02     (0.09     (0.09
  

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP income per share - diluted

   $ 0.51      $ 0.53      $ 1.68      $ 1.70   
  

 

 

   

 

 

   

 

 

   

 

 

 

Conference Call and Webcast

The company will host a conference call and webcast today, March 3, 2016, to discuss its third quarter fiscal 2016 financial and operational results. Speakers on the conference call will include James Debney, President and Chief Executive Officer, and Jeffrey D. Buchanan, Executive Vice President, Chief Financial Officer, and Chief Administrative Officer. The conference call may include forward-looking statements. The conference call will be webcast live and is scheduled to begin at 5:00 p.m. Eastern Time. The live audio broadcast and replay of the conference call can be accessed on Smith & Wesson’s website at www.smith-wesson.com (Windows Media is required). Those interested in listening to the conference call via telephone may call directly at 877-356-0534 and reference conference code 47260807. No RSVP is necessary. The company will maintain an audio replay of this conference call on its website for a period of time after the call. No other audio replay will be available.

Reconciliation of U.S. GAAP to Non-GAAP Financial Measures

In this press release, certain non-GAAP financial measures, including “non-GAAP net income,” “non-GAAP net income per diluted share,” and “Adjusted EBITDAS” are presented. From time-to-time, the company considers and uses these supplemental measures of operating performance in order to provide the reader with an improved understanding of underlying performance trends. The company believes it is useful for itself and the reader to review, as applicable, both (1) GAAP measures that include (i) amortization of acquired intangible assets, (ii) TCA accessories transition costs, (iii) discontinued operations, (iv) DOJ and SEC costs including insurance recovery costs, (v) acquisition-related costs, (vi) fair value inventory step-up and backlog expense, (vii) bond premium paid, (viii) debt extinguishment costs, (ix) the tax effect of non-GAAP adjustments, (x) interest expense, (xi) income taxe expense, (xii) depreciation and amortization, (xiii) stock-based compensation expense, (xiv) payments for acquisitions, and (xv) receipts from note receivable; and (2) the non-GAAP measures that exclude such information. The company presents these non-GAAP measures because it considers them an important supplemental measure of its performance. The company’s definition of these adjusted financial measures may differ from similarly named measures used by others. The company believes these measures facilitate operating performance comparisons from period to period by eliminating potential differences caused by the existence and timing of certain expense items that would not otherwise be apparent on a GAAP basis. These non-GAAP measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for the

 

Page 2 of 8


company’s GAAP measures. The principal limitations of these measures are that they do not reflect the company’s actual expenses and may thus have the effect of inflating its financial measures on a GAAP basis.

About Smith & Wesson

Smith & Wesson Holding Corporation (NASDAQ Global Select: SWHC) is a U.S.-based leader in firearm manufacturing and design, delivering a broad portfolio of quality firearms, related products, and training to the global military, law enforcement, and consumer markets. The company’s firearms division brands include Smith & Wesson®, M&P®, and Thompson/Center Arms™. As a leading provider of shooting, reloading, gunsmithing, and gun cleaning supplies, the company’s accessories division produces innovative, high-quality products under several brands, including Caldwell® Shooting Supplies, Wheeler® Engineering, Tipton® Gun Cleaning Supplies, Frankford Arsenal® Reloading Tools, Lockdown® Vault Accessories, and Hooyman® Premium Tree Saws. Smith & Wesson facilities are located in Massachusetts, Maine, Connecticut, and Missouri. For more information on Smith & Wesson, call (800) 331-0852 or log on to www.smith-wesson.com.

Safe Harbor Statement

Certain statements contained in this press release may be deemed to be forward-looking statements under federal securities laws, and we intend that such forward-looking statements be subject to the safe-harbor created thereby. Such forward-looking statements include our belief that the combined strength of our firearms and accessories businesses delivered an exceptional performance, driven by healthy consumer demand across our growing portfolio of firearm and outdoor lifestyle offerings; our focus on increasing the production rates of our key products during the fourth quarter; our belief that our balance sheet remains healthy; and our expectations for net sales, GAAP net income per diluted share, amortization of acquired intangible assets, debt extinguishment costs, bond premium paid, insurane recovery costs, tax effect of non-GAAP adjustments, and non-GAAP net income per diluted share for the fourth quarter of fiscal 2016 as well as for full year fiscal 2016. We caution that these statements are qualified by important factors that could cause actual results to differ materially from those reflected by such forward-looking statements. Such factors include the demand for our products; the costs and ultimate conclusion of certain legal matters; the state of the U.S. economy in general and the firearm industry in particular; general economic conditions and consumer spending patterns; the potential for increased regulation of firearms and firearm-related products; speculation surrounding fears of terrorism and crime; our growth opportunities; our anticipated growth; our ability to increase demand for our products in various markets, including consumer, law enforcement, and military channels, domestically and internationally; the position of our hunting products in the consumer discretionary marketplace and distribution channel; our penetration rates in new and existing markets; our strategies; our ability to introduce new products; the success of new products; our ability to expand our markets; our ability to integrate acquired businesses in a successful manner; the general growth of our firearm accessories business; the potential for cancellation of orders from our backlog; and other risks detailed from time to time in our reports filed with the SEC, including our Annual Report on Form 10-K for the fiscal year ended April 30, 2015.

 

Page 3 of 8


SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

     For the Three Months Ended     For the Nine Months Ended  
     January 31, 2016     January 31, 2015     January 31, 2016     January 31, 2015  
     (In thousands, except per share data)  

Net sales

   $ 210,786      $ 130,550      $ 501,791      $ 370,865   

Cost of sales

     124,128        86,726        300,048        243,083   
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     86,658        43,824        201,743        127,782   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating expenses:

        

Research and development

     2,521        1,901        7,612        4,830   

Selling and marketing

     11,505        10,088        33,260        26,884   

General and administrative

     22,484        16,224        59,124        44,010   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     36,510        28,213        99,996        75,724   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     50,148        15,611        101,747        52,058   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other (expense)/income:

        

Other (expense)/income, net

     (5     16        (17     (1

Interest income

     61        240        139        284   

Interest expense

     (2,140     (3,192     (11,714     (8,090
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other (expense)/income, net

     (2,084     (2,936     (11,592     (7,807
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     48,064        12,675        90,155        44,251   

Income tax expense

     16,630        4,554        31,844        16,526   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     31,434        8,121        58,311        27,725   

Net income per share:

        

Basic

   $ 0.57      $ 0.15      $ 1.07      $ 0.51   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 0.56      $ 0.15      $ 1.05      $ 0.50   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares outstanding:

        

Basic

     54,857        53,724        54,508        54,033   

Diluted

     55,981        54,859        55,784        55,258   

 

Page 4 of 8


SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

     As of  
     January 31, 2016     April 30, 2015  
     (In thousands, except par value and share data)  
ASSETS   

Current assets:

    

Cash and cash equivalents

   $ 105,220      $ 42,222   

Accounts receivable, net of allowance for doubtful accounts of $709 on January 31, 2016 and $722 on April 30, 2015

     89,814        55,280   

Inventories

     75,542        76,895   

Prepaid expenses and other current assets

     5,981        6,306   

Deferred income taxes

     16,441        16,373   
  

 

 

   

 

 

 

Total current assets

     292,998        197,076   
  

 

 

   

 

 

 

Property, plant, and equipment, net

     136,202        133,844   

Intangibles, net

     65,014        73,768   

Goodwill

     76,164        75,426   

Other assets

     6,652        10,811   
  

 

 

   

 

 

 
   $ 577,030      $ 490,925   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY   

Current liabilities:

    

Accounts payable

   $ 35,288      $ 32,360   

Accrued expenses

     20,723        19,021   

Accrued payroll

     15,430        7,556   

Accrued income taxes

     1,413        4,224   

Accrued taxes other than income

     7,704        5,281   

Accrued profit sharing

     7,875        6,165   

Accrued warranty

     6,156        6,404   

Current portion of notes payable

     6,300        —     
  

 

 

   

 

 

 

Total current liabilities

     100,889        81,011   

Deferred income taxes

     33,311        33,905   

Notes payable, net of current portion

     167,923        170,933   

Other non-current liabilities

     10,396        10,706   
  

 

 

   

 

 

 

Total liabilities

     312,519        296,555   
  

 

 

   

 

 

 

Commitments and contingencies

    

Stockholders’ equity:

    

Preferred stock, $.001 par value, 20,000,000 shares authorized, no shares issued or outstanding

     —          —     

Common stock, $.001 par value, 100,000,000 shares authorized, 70,671,290 shares issued and 55,108,668 shares outstanding on January 31, 2016 and 69,625,081 shares issued and 54,062,459 shares outstanding on April 30, 2015

     71        70   

Additional paid-in capital

     231,800        219,198   

Retained earnings

     205,663        147,352   

Accumulated other comprehensive (loss)/income

     (700     73   

Treasury stock, at cost (15,562,622 shares on January 31, 2016 and April 30, 2015)

     (172,323     (172,323
  

 

 

   

 

 

 

Total stockholders’ equity

     264,511        194,370   
  

 

 

   

 

 

 
   $ 577,030      $ 490,925   
  

 

 

   

 

 

 

 

Page 5 of 8


SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

     For the Nine Months Ended  
     January 31, 2016     January 31, 2015  
     (In thousands)  

Cash flows from operating activities:

    

Net income

   $ 58,311      $ 27,725   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     30,836        21,196   

Loss/(gain) on sale/disposition of assets

     138        (54

Provisions for losses on accounts receivable

     2        213   

Deferred income taxes

     244        1,363   

Stock-based compensation expense

     4,885        4,249   

Changes in operating assets and liabilities (net effect of acquisitions):

    

Accounts receivable

     (34,536     5,139   

Inventories

     1,244        5,430   

Prepaid expenses and other current assets

     325        (1,787

Income tax payable

     (2,811     3,186   

Accounts payable

     2,931        (18,839

Accrued payroll

     7,874        (10,078

Accrued taxes other than income

     2,423        (496

Accrued profit sharing

     1,710        (7,310

Accrued expenses

     1,621        43   

Accrued warranty

     (248     (420

Other assets

     (119     (84

Other non-current liabilities

     (1,087     471   
  

 

 

   

 

 

 

Net cash provided by operating activities

     73,743        29,947   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Payments for the net assets of Tri-Town Precision Plastics, Inc.

     —          (23,805

Payments to acquire Battenfeld Technologies, Inc., net of cash acquired

     —          (136,152

Refunds of deposits on machinery and equipment

     4,222        1,398   

Receipts from note receivable

     56        60   

Payments to acquire patents and software

     (248     (171

Proceeds from sale of property and equipment

     61        263   

Payments to acquire property and equipment

     (22,933     (24,240
  

 

 

   

 

 

 

Net cash used in investing activities

     (18,842     (182,647
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Proceeds from loans and notes payable

     105,000        175,000   

Cash paid for debt issue costs

     (1,024     (2,483

Payments on capital lease obligation

     (447     (447

Payments on notes payable

     (103,150     —     

Payments to acquire treasury stock

     —          (30,040

Proceeds from exercise of options to acquire common stock, including employee stock purchase plan

     6,668        1,664   

Payroll taxes paid as a result of restricted stock unit withholdings

     (2,073     (1,124

Excess tax benefit of stock-based compensation

     3,123        280   
  

 

 

   

 

 

 

Net cash provided by financing activities

     8,097        142,850   
  

 

 

   

 

 

 

Net increase/(decrease) in cash and cash equivalents

     62,998        (9,850

Cash and cash equivalents, beginning of period

     42,222        68,860   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 105,220      $ 59,010   
  

 

 

   

 

 

 

Supplemental disclosure of cash flow information

    

Cash paid for:

    

Interest

   $ 12,118      $ 8,139   

Income taxes

     31,484        12,000   

 

Page 6 of 8


RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES

(Dollars in thousands, except per share data)

(Unaudited)

 

     For the Three Months Ended     For the Nine Months Ended  
     January 31, 2016     January 31, 2015     January 31, 2016     January 31, 2015  
     $     % of Sales     $     % of Sales     $     % of Sales     $     % of Sales  

GAAP gross profit

   $ 86,658        41.1   $ 43,824        33.6   $ 201,743        40.2   $ 127,782        34.5

Fair value inventory step-up and backlog expense

     —          —          1,865        1.4     —          —          1,983        0.5

Discontinued operations

     —          —          —          —          52        0.0     —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP gross profit

   $ 86,658        41.1   $ 45,689        35.0   $ 201,795        40.2   $ 129,765        35.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                

GAAP operating expenses

   $ 36,510        17.3   $ 28,213        21.6   $ 99,996        19.9   $ 75,724        20.4

Amortization of acquired intangible assets

     (2,652     -1.3     (1,327     -1.0     (7,381     -1.5     (1,424     -0.4

TCA accessories transition costs

     (10     0.0     —          —          (161     0.0     —          —     

Discontinued operations

     (21     0.0     (88     -0.1     (65     0.0     (245     -0.1

DOJ/SEC costs including insurance recovery costs

     (9     0.0     —          —          1,781        0.4     —          —     

Acquisition-related costs

     (27     0.0     (1,584     -1.2     (27     0.0     (2,042     -0.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating expenses

   $ 33,791        16.0   $ 25,214        19.3   $ 94,143        18.8   $ 72,013        19.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                

GAAP operating income

   $ 50,148        23.8   $ 15,611        12.0   $ 101,747        20.3   $ 52,058        14.0

Fair value inventory step-up and backlog expense

     —          —          1,865        1.4     —          —          1,983        0.5

Amortization of acquired intangible assets

     2,652        1.3     1,327        1.0     7,381        1.5     1,424        0.4

TCA accessories transition costs

     10        0.0     —          —          161        0.0     —          —     

Discontinued operations

     21        0.0     88        0.1     117        0.0     245        0.1

DOJ/SEC costs including insurance recovery costs

     9        0.0     —          —          (1,781     -0.4     —          —     

Acquisition-related costs

     27        0.0     1,584        1.2     27        0.0     2,042        0.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP operating income

   $ 52,867        25.1   $ 20,475        15.7   $ 107,652        21.5   $ 57,752        15.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                

GAAP net income

   $ 31,434        14.9   $ 8,121        6.2   $ 58,311        11.6   $ 27,725        7.5

Bond premium paid

     —          —          —          —          2,938        0.6     —          —     

Fair value inventory step-up and backlog expense

     —          —          1,865        1.4     —          —          1,983        0.5

Amortization of acquired intangible assets

     2,652        1.3     1,327        1.0     7,381        1.5     1,424        0.4

Debt extinguishment costs

     —          —          —          —          1,723        0.3     —          —     

TCA accessories transition costs

     10        0.0     —          —          161        0.0     —          —     

Discontinued operations

     21        0.0     88        0.1     117        0.0     245        0.1

DOJ/SEC costs including insurance recovery costs

     9        0.0     —          —          (1,781     -0.4     —          —     

Acquisition-related costs

     27        0.0     1,584        1.2     27        0.0     2,042        0.6

Tax effect of non-GAAP adjustments

     (941     -0.4     (1,798     -1.4     (3,889     -0.8     (2,101     -0.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-GAAP net income

   $ 33,212        15.8   $ 11,187        8.6   $ 64,988        13.0   $ 31,318        8.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                

GAAP net income per share - diluted

   $ 0.56        $ 0.15        $ 1.05        $ 0.50     

Bond premium paid

     —            —            0.05          —       

Fair value inventory step-up and backlog expense

     —            0.03          —            0.04     

Amortization of acquired intangible assets

     0.05          0.02          0.13          0.03     

Debt extinguishment costs

     —            —            0.03          —       

TCA accessories transition costs

     0.00          —            0.00          —       

Discontinued operations

     0.00          0.00          0.00          0.00     

DOJ/SEC costs including insurance recovery costs

     0.00          —            (0.03       —       

Acquisition-related costs

     0.00          0.03          0.00          0.04     

Tax effect of non-GAAP adjustments

     (0.02       (0.03       (0.07       (0.04  
  

 

 

     

 

 

     

 

 

     

 

 

   

Non-GAAP net income per share - diluted

   $ 0.59        $ 0.20        $ 1.16        $ 0.57     
  

 

 

     

 

 

     

 

 

     

 

 

   

 

Page 7 of 8


SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

RECONCILIATION OF NET OPERATING CASH FLOW TO FREE CASH FLOW

(In thousands)

(Unaudited)

 

     For the Three Months Ended     For the Nine Months Ended  
     January 31, 2016     January 31, 2015     January 31, 2016     January 31, 2015  

Net cash provided by operating activities

   $ 50,982      $ 33,375      $ 73,743      $ 29,947   

Net cash used in investing activities

     (4,678     (138,737     (18,842     (182,647

Payments for the net assets of Tri-Town Precision Plastics, Inc.

     —          290        —          23,805   

Payments to acquire Battenfeld Technologies, Inc., net of cash acquired

     —          136,152        —          136,152   

Receipts from note receivable

     (15     (20     (56     (60
  

 

 

   

 

 

   

 

 

   

 

 

 

Free cash flow

   $ 46,289      $ 31,060      $ 54,845      $ 7,197   
  

 

 

   

 

 

   

 

 

   

 

 

 

SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

RECONCILIATION OF GAAP NET INCOME TO NON-GAAP ADJUSTED EBITDAS

(In thousands)

(Unaudited)

 

     For the Three Months Ended  
     January 31, 2016      January 31, 2015  

GAAP net income

   $ 31,434       $ 8,121   

Interest expense

     2,140         3,192   

Income tax expense

     16,630         4,554   

Depreciation and amortization

     9,555         7,819   

Stock-based compensation expense

     1,639         1,448   

Fair value inventory step-up and backlog expense

     —           1,865   

TCA accessories transition costs

     10         —     

Discontinued operations

     21         88   

DOJ/SEC costs

     9         13   

Acquisition-related costs

     27         1,584   
  

 

 

    

 

 

 

Non-GAAP Adjusted EBITDAS

   $ 61,465       $ 28,684   
  

 

 

    

 

 

 

SMITH & WESSON HOLDING CORPORATION AND SUBSIDIARIES

RECONCILIATION OF GAAP NET INCOME TO NON-GAAP ADJUSTED EBITDAS

(In thousands)

(Unaudited)

 

     For the Nine Months Ended  
     January 31, 2016     January 31, 2015  

GAAP net income

   $ 58,311      $ 27,725   

Interest expense

     11,714        8,090   

Income tax expense

     31,844        16,526   

Depreciation and amortization

     28,372        20,139   

Stock-based compensation expense

     4,885        4,248   

Fair value inventory step-up and backlog expense

     —          1,983   

TCA Accessories transition costs

     161        —     

Discontinued operations

     117        245   

DOJ/SEC costs, including insurance recovery costs

     (1,781     708   

Acquisition-related costs

     27        2,042   
  

 

 

   

 

 

 

Non-GAAP Adjusted EBITDAS

   $ 133,650      $ 81,706   
  

 

 

   

 

 

 

 

Page 8 of 8