OLLI

OLLIE'S BARGAIN OUTLET HOLDINGS INC

Consumer Defensive | Mid Cap

$0.60

EPS Forecast

$526.3

Revenue Forecast

Announcing earnings for the quarter ending 2024-10-31 soon
EX-99.1 2 ex99_1.htm EXHIBIT 99.1

Exhibit 99.1


Ollie’s Bargain Outlet Holdings, Inc. Reports
 Fourth Quarter and Fiscal 2019 Financial Results

~ Based on Market Study, Increases U.S. Store Opportunity to 1,050 Locations ~

HARRISBURG, PA – March 19, 2020 – Ollie’s Bargain Outlet Holdings, Inc. (NASDAQ: OLLI) today reported financial results for the fourth quarter and full-year fiscal 2019.

Fourth Quarter Summary:
 

Total net sales increased 7.2% to $422.4 million.
 

Comparable store sales decreased 4.9% from a 5.4% increase in the prior year.
 

The Company ended the year with a total of 345 stores in 25 states, a 13.9% year-over-year increase in store count.
 

Operating income increased 4.3% to $64.6 million.  Adjusted operating income(1) increased 3.6% to $64.1 million.
 

Net income increased 0.8% to $50.3 million and net income per diluted share increased 1.3% to $0.77.
 

Adjusted net income(1) increased 3.6% to $48.7 million and adjusted net income per diluted share(1) increased 4.2% to $0.74.
 

Adjusted EBITDA(1) increased 2.4% to $69.3 million.
 
John Swygert, President and Chief Executive Officer, stated, “In response to the coronavirus outbreak, our first priority is to ensure the safety of our team members and our customers.  Currently, our stores remain open and our teams are working hard to serve our customers. As consumer buying behavior has shifted towards essential products, we are leveraging the agility of our buying team to hone in on these categories and to offer great deals. With the uncertainty in the environment, we have seen increased sales pressure in recent days, and, as such, we will not be providing fiscal 2020 guidance at this time. We are in a strong financial position, with no debt, and will continue to respond to ongoing changes in the environment by maintaining cost controls and managing our cash.  We remain confident in the long-term fundamentals of our business model and, once we emerge from this crisis, we expect to once again deliver on our long-term growth algorithm.”
 
Mr. Swygert continued, “The fourth quarter proved to be a more challenging sales period than we had anticipated.  Our significant investment in toys impacted the performance of other important merchandise categories.  Had we been more balanced in our merchandise assortment, and had a longer holiday season, we believe we would have delivered sales more in line with our expectations.  However, we successfully managed our gross margin and controlled our expenses in the period despite the softer than expected sales.”

1

“New stores are the primary driver of our growth, and I’m pleased to report that we are increasing the number of stores we believe we can support on a national scale to 1,050, as indicated by an updated third-party feasibility study,” added Mr. Swygert.

Fiscal Year Summary:
 

Total net sales increased 13.4% to $1.408 billion.
 

Comparable store sales decreased 2.1% from a 4.2% increase in the prior year.
 

Operating income increased 6.0% to $171.9 million.  Adjusted operating income(1) increased 5.4% to $170.8 million.
 

Net income increased 4.5% to $141.1 million and net income per diluted share increased 4.4% to $2.14.
 

Adjusted net income(1) increased 7.1% to $129.1 million and adjusted net income per diluted share(1) increased 7.1% to $1.96.
 

Adjusted EBITDA(1) increased 6.7% to $196.0 million.
 
(1)
As used throughout this release, adjusted operating income, adjusted net income, adjusted net income per diluted share, EBITDA and adjusted EBITDA are not measures recognized under U.S. generally accepted accounting principles (“GAAP”). Please see the accompanying financial tables which reconcile GAAP to these non-GAAP measures.
 
Fourth Quarter Results

Net sales totaled $422.4 million in the fourth quarter of fiscal 2019, an increase of 7.2% compared with net sales of $393.9 million in the fourth quarter of fiscal 2018. The increase in net sales was largely driven by strong new store performance from the 42 stores opened in fiscal 2019, including 14 former Toys R Us locations.  Comparable store sales decreased 4.9%, following a 5.4% increase in the same period last year.  The comparable store sales decrease was partially due to the Company’s significant investment in its toy category, which adversely impacted the performance of other merchandise categories. Sales were also impacted by a less favorable holiday shopping calendar, with six fewer shopping days between Thanksgiving and Christmas.

Gross profit increased 5.6% to $165.5 million in the fourth quarter of fiscal 2019 compared with $156.7 million in the fourth quarter of fiscal 2018. Gross margin decreased 60 basis points to 39.2% in the fourth quarter of fiscal 2019 from 39.8% in the fourth quarter of fiscal 2018. The decrease in gross margin is due to higher supply chain costs as a percentage of net sales, partially offset by an increased merchandise margin.

Selling, general and administrative expenses increased to $94.9 million in the fourth quarter of fiscal 2019 compared with $89.0 million in the fourth quarter of fiscal 2018.  The increase was primarily driven by higher selling expenses associated with 42 new stores, partially offset by lower incentive compensation and reduced stock compensation expense.  Included in selling, general and administrative expenses in the fourth quarter of fiscal 2019 is $0.5 million of income related to a gain from an insurance settlement.  Excluding this gain, selling, general and administrative expenses increased to $95.4 million in the fourth quarter of fiscal 2019 and, as a percentage of net sales, were consistent with the fourth quarter of fiscal 2018 at 22.6%.

2

Pre-opening expenses decreased to $2.2 million in the fourth quarter of fiscal 2019 compared with $2.7 million in the fourth quarter of fiscal 2018 due to the comparative timing and number of new store openings.  As a percentage of net sales, pre-opening expenses decreased 20 basis points to 0.5% in the fourth quarter of fiscal 2019 from 0.7% in the fourth quarter of fiscal 2018.

Operating income increased 4.3% to $64.6 million in the fourth quarter of fiscal 2019 from $61.9 million in the fourth quarter of fiscal 2018.  Excluding the gain from the insurance settlement, adjusted operating income(1) increased 3.6% to $64.1 million in the fourth quarter of fiscal 2019.  As a percentage of net sales, adjusted operating income(1)  decreased 50 basis points to 15.2% in the fourth quarter of fiscal 2019 from 15.7% in the fourth quarter of fiscal 2018 primarily due to the decrease in gross margin and deleveraging of depreciation and amortization expenses, partially offset by the reduction of pre-opening expenses as a percentage of net sales.

Net income increased to $50.3 million, or $0.77 per diluted share, in the fourth quarter of fiscal 2019 compared with net income of $49.9 million, or $0.76 per diluted share, in the fourth quarter of fiscal 2018.  Diluted earnings per share in the fourth quarter of fiscal 2019 and fiscal 2018 included a benefit of $0.02 and $0.04, respectively, due to excess tax benefits related to stock-based compensation.  Adjusted net income(1), which excludes these benefits, the after-tax gain from the insurance settlement in the fourth quarter of fiscal 2019 and the after-tax loss on extinguishment of debt in the fourth quarter of fiscal 2018, increased 3.6% to $48.7 million, or $0.74 per diluted share, in the fourth quarter of fiscal 2019 from $47.0 million, or $0.71 per diluted share, in the fourth quarter of fiscal 2018.

Adjusted EBITDA(1) increased 2.4% to $69.3 million in the fourth quarter of fiscal 2019 from $67.7 million in the fourth quarter of fiscal 2018. Adjusted EBITDA excludes the gain from the insurance settlement, non-cash stock-based compensation expense and non-cash purchase accounting items.

Fiscal 2019 Results

Net sales totaled $1.408 billion in fiscal 2019, an increase of 13.4% compared with net sales of $1.241 billion in fiscal 2018. The increase in net sales was driven by a 13.9% year-over-year increase in store count.  Comparable store sales decreased 2.1%, following a 4.2% increase in the same period last year.

Gross profit increased 11.6% to $555.6 million in fiscal 2019 from $497.7 million in fiscal 2018.  Gross margin decreased 60 basis points to 39.5% in fiscal 2019 from 40.1% in fiscal 2018.  The decrease in gross margin was due to higher supply chain costs as a percentage of net sales.  Merchandise margin was consistent with the prior year.

Operating income increased 6.0% to $171.9 million in fiscal 2019 compared with $162.1 million in fiscal 2018. Included in operating income in fiscal 2019 is $1.0 million of income related to a gain from an insurance settlement.  Excluding this gain, adjusted operating income(1) increased 5.4% to $170.8 million in fiscal 2019.  As a percentage of net sales, adjusted operating income(1)  decreased 100 basis points to 12.1% in fiscal 2019 from 13.1% in fiscal 2018 primarily due to the decrease in gross margin and deleveraging of both selling, general and administrative expenses and depreciation and amortization expenses.

Net income increased to $141.1 million, or $2.14 per diluted share, in fiscal 2019 from $135.0 million, or $2.05 per diluted share, in fiscal 2018.  Diluted earnings per share in fiscal 2019 and fiscal 2018 included a benefit of $0.17 and $0.22, respectively, due to excess tax benefits related to stock-based compensation.  Adjusted net income(1), which excludes these benefits, the after-tax gain on the insurance settlement in fiscal 2019 and the after-tax loss on extinguishment of debt in fiscal 2018, increased 7.1% to $129.1 million, or $1.96 per diluted share, in fiscal 2019 from $120.5 million, or $1.83 per diluted share, in fiscal 2018.

3

Adjusted EBITDA (1) increased 6.7% to $196.0 million in fiscal 2019 compared with $183.7 million in fiscal 2018.

Balance Sheet and Cash Flow Highlights

The Company's cash balance as of the end of fiscal 2019 was $90.0 million compared with $51.9 million as of the end of 2018.  The Company had no borrowings outstanding under its $100 million revolving credit facility and $90.8 million of availability under the facility as of the end of fiscal 2019. The Company ended the period with total borrowings, consisting solely of finance lease obligations, of $0.8 million compared with total borrowings of $0.7 million as of the end of fiscal 2018.

Inventories as of the end of fiscal 2019 increased 13.1% to $335.2 million compared with $296.4 million as of the end of fiscal 2018, primarily due to new store growth and timing of deal flow.

Capital expenditures in fiscal 2019, primarily for investments in the continued build-out of the Company’s third distribution center and new stores, totaled $77.0 million.  Capital expenditures in fiscal 2018 were $74.2 million, reflecting the Company’s approximate $42 million purchase of 12 former Toys R Us store sites, new stores and initial investments in the aforementioned distribution center.  In fiscal 2019, these former Toys R Us store sites were sold in a sale-leaseback transaction in which the Company received approximately $42 million in proceeds.

4

Conference Call Information

A conference call to discuss fiscal 2019 fourth quarter and full-year financial results is scheduled for today, March 19, 2020, at 4:30 p.m. Eastern Time. Investors and analysts can participate on the conference call by dialing (800) 219-7052 or (574) 990-1029 and using conference ID #5626797.  Interested parties can also listen to a live webcast or replay of the conference call by logging on to the investor relations section on the Company’s website at http://investors.ollies.us/.  The replay of the conference call webcast will be available at the investor relations website for one year.

About Ollie’s

We are a highly differentiated and fast growing, extreme value retailer of brand name merchandise at drastically reduced prices. We are known for our assortment of merchandise offered as Good Stuff Cheap®.  We offer name brand products, Real Brands! Real Bargains!®, in every department, including housewares, food, bed and bath, books and stationery, floor coverings, electronics, toys, health and beauty aids and other categories.  We currently operate 354 stores in 25 states throughout the eastern half of the United States. For more information, visit www.ollies.us.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995.  Forward-looking statements can be identified by words such as “could,” “may,” “might,” “will,” “likely,” “anticipates,” “intends,” “plans,” “seeks,” “believes,” “estimates,” “expects,” “continues,” “projects” and similar references to future periods, or by the inclusion of forecasts or projections, the outlook for the Company’s future business, prospects, financial performance, including our fiscal 2020 business outlook or financial guidance, and industry outlook. Forward-looking statements are based on our current expectations and assumptions regarding our business, the economy and other future conditions. Because forward-looking statements relate to the future, by their nature, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict. As a result, our actual results may differ materially from those contemplated by the forward-looking statements. Important factors that could cause actual results to differ materially from those in the forward-looking statements include regional, national or global political, economic, business, competitive, market and regulatory conditions, including, but not limited to, legislation, national trade policy, and the following: our failure to adequately procure and manage our inventory or anticipate consumer demand; changes in consumer confidence and spending; risks associated with intense competition; our failure to open new profitable stores, or successfully enter new markets, on a timely basis or at all; the risks associated with doing business with international manufacturers and suppliers including, but not limited to, potential increases in tariffs on imported goods; outbreak of viruses or widespread illness, including the novel coronavirus; our failure to hire and retain key personnel and other qualified personnel; our inability to obtain favorable lease terms for our properties; the failure to timely acquire, develop and open, the loss of, or disruption or interruption in the operations of, our centralized distribution centers; fluctuations in comparable store sales and results of operations, including on a quarterly basis; risks associated with our lack of operations in the growing online retail marketplace; risks associated with litigation, the expense of defense, and potential for adverse outcomes; our inability to successfully develop or implement our marketing, advertising and promotional efforts; the seasonal nature of our business; risks associated with the timely and effective deployment, protection, and defense of computer networks and other electronic systems, including e-mail; changes in government regulations, procedures and requirements; and our ability to service indebtedness and to comply with our financial covenants together with each of the other factors set forth under “Risk Factors” in our filings with the United States Securities and Exchange Commission (“SEC”). Any forward-looking statement made by us in this press release speaks only as of the date on which it is made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. Ollie’s undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law.  You are advised, however, to consult any further disclosures we make on related subjects in our public announcements and SEC filings.
 
5

Investor Contact:
Jean Fontana
ICR
646-277-1214
Jean.Fontana@icrinc.com

Media Contact:
Tom Kuypers
Senior Vice President – Marketing & Advertising
717-657-2300
tkuypers@ollies.us

6

Ollie’s Bargain Outlet Holdings, Inc.
 
Condensed Consolidated Statements of Income
 
(In thousands except for per share amounts)
 
(Unaudited)
 
   
13 Weeks
Ended
   
13 Weeks
Ended
   
52 Weeks
Ended
   
52 Weeks
Ended
 
   
February 1,
2020
   
February 2,
2019
   
February 1,
2020
   
February 2,
2019
 
                         
Net sales
 
$
422,431
   
$
393,934
   
$
1,408,199
   
$
1,241,377
 
Cost of sales
   
256,891
     
237,205
     
852,610
     
743,726
 
Gross profit
   
165,540
     
156,729
     
555,589
     
497,651
 
Selling, general and administrative expenses
   
94,897
     
88,996
     
356,060
     
312,790
 
Depreciation and amortization expenses
   
3,895
     
3,133
     
14,582
     
11,664
 
Pre-opening expenses
   
2,161
     
2,683
     
13,092
     
11,143
 
Operating income
   
64,587
     
61,917
     
171,855
     
162,054
 
Interest (income) expense, net
   
(219
)
   
73
     
(878
)
   
1,261
 
Loss on extinguishment of debt
   
-
     
50
     
-
     
150
 
Income before income taxes
   
64,806
     
61,794
     
172,733
     
160,643
 
Income tax expense
   
14,519
     
11,900
     
31,603
     
25,630
 
Net income
 
$
50,287
   
$
49,894
   
$
141,130
   
$
135,013
 
Earnings per common share:
                               
Basic
 
$
0.80
   
$
0.79
   
$
2.23
   
$
2.16
 
Diluted
 
$
0.77
   
$
0.76
   
$
2.14
   
$
2.05
 
Weighted average common shares outstanding:
                               
Basic
   
62,980
     
62,915
     
63,214
     
62,568
 
Diluted
   
65,347
     
66,038
     
65,874
     
65,905
 
                                 
Percentage of net sales(1)
                               
Net sales
   
100.0
%
   
100.0
%
   
100.0
%
   
100.0
%
Cost of sales
   
60.8
     
60.2
     
60.5
     
59.9
 
Gross profit
   
39.2
     
39.8
     
39.5
     
40.1
 
Selling, general and administrative expenses
   
22.5
     
22.6
     
25.3
     
25.2
 
Depreciation and amortization expenses
   
0.9
     
0.8
     
1.0
     
0.9
 
Pre-opening expenses
   
0.5
     
0.7
     
0.9
     
0.9
 
Operating income
   
15.3
     
15.7
     
12.2
     
13.1
 
Interest (income) expense, net
   
(0.1
)
   
0.0
     
(0.1
)
   
0.1
 
Loss on extinguishment of debt
   
     
0.0
     
     
0.0
 
Income before income taxes
   
15.3
     
15.7
     
12.3
     
12.9
 
Income tax expense
   
3.4
     
3.0
     
2.2
     
2.1
 
Net income
   
11.9
%
   
12.7
%
   
10.0
%
   
10.9
%

(1) Components may not add to totals due to rounding.

7

Ollie’s Bargain Outlet Holdings, Inc.
Condensed Consolidated Balance Sheets
 
(In thousands)
 
(Unaudited)
 
Assets
 
February 1,
2020
   
February 2,
2019
 
Current assets:
           
Cash and cash equivalents
 
$
89,950
   
$
51,941
 
Inventories
   
335,181
     
296,407
 
Accounts receivable
   
2,840
     
570
 
Prepaid expenses and other assets
   
5,568
     
9,579
 
Total current assets
   
433,539
     
358,497
 
Property and equipment, net
   
132,084
     
119,052
 
Operating lease right-of-use assets(1)
   
348,732
     
-
 
Goodwill
   
444,850
     
444,850
 
Trade name and other intangible assets, net
   
230,559
     
232,304
 
Other assets
   
2,532
     
4,300
 
Total assets
 
$
1,592,296
   
$
1,159,003
 
Liabilities and Stockholders’ Equity
               
Current liabilities:
               
Current portion of long-term debt
 
$
273
   
$
238
 
Accounts payable
   
63,223
     
77,431
 
Income taxes payable
   
3,906
     
7,393
 
Current portion of operating lease liabilities(1)
   
52,847
     
-
 
Accrued expenses and other
   
56,732
     
65,934
 
Total current liabilities
   
176,981
     
150,996
 
Revolving credit facility
   
-
     
-
 
Long-term debt
   
527
     
441
 
Deferred income taxes
   
59,401
     
55,616
 
Long-term operating lease liabilities(1)
   
296,496
     
-
 
Other long-term liabilities
   
6
     
9,298
 
Total liabilities
   
533,411
     
216,351
 
Stockholders’ equity:
               
Common stock
   
64
     
63
 
Additional paid-in capital
   
615,350
     
600,234
 
Retained earnings
   
483,571
     
342,441
 
Treasury - common stock
   
(40,100
)
   
(86
)
Total stockholders’ equity
   
1,058,885
     
942,652
 
Total liabilities and stockholders’ equity
 
$
1,592,296
   
$
1,159,003
 

(1)
In the first quarter of fiscal 2019, the Company adopted ASU 2016-02, Leases, which pertains to accounting for leases.  Under the new standard, lessees are required to recognize right-of-use assets and lease liabilities on the balance sheet for all leases.  The Company adopted this standard using a modified retrospective transition method and elected the option to not restate comparative periods.

8

Ollie’s Bargain Outlet Holdings, Inc.
Condensed Consolidated Statements of Cash Flows
 
(In thousands)
 
(Unaudited)
 
   
13 Weeks
Ended
   
13 Weeks
Ended
   
52 Weeks
Ended
   
52 Weeks
Ended
 
   
February 1,
2020
   
February 2,
2019
   
February 1,
2020
   
February 2,
2019
 
Net cash provided by operating activities
 
$
91,072
   
$
79,169
   
$
105,344
   
$
126,079
 
Net cash used in investing activities
   
(12,323
)
   
(11,198
)
   
(34,124
)
   
(73,848
)
Net cash provided by (used in) financing activities
   
1,100
     
(16,766
)
   
(33,211
)
   
(39,524
)
Net increase in cash and cash equivalents
   
79,849
     
51,205
     
38,009
     
12,707
 
Cash and cash equivalents at the beginning of the period
   
10,101
     
736
     
51,941
     
39,234
 
Cash and cash equivalents at the end of the period
 
$
89,950
   
$
51,941
   
$
89,950
   
$
51,941
 

9

Ollie’s Bargain Outlet Holdings, Inc.
 
Supplemental Information
 
Reconciliation of GAAP to Non-GAAP Financial Measures
 
(Dollars in thousands)
 
(Unaudited)
 
The Company reports its financial results in accordance with GAAP.  We have included the non-GAAP measures of adjusted operating income, EBITDA, adjusted EBITDA, adjusted net income and adjusted net income per diluted share in this press release as these are key measures used by our management and our board of directors to evaluate our operating performance and the effectiveness of our business strategies, make budgeting decisions, and evaluate compensation decisions.  Management believes it is useful to investors and analysts to evaluate these non-GAAP measures on the same basis as management uses to evaluate the Company’s operating results. We believe that excluding items that may not be indicative of, or are unrelated to, our core operating results, and that may vary in frequency or magnitude from net income and net income per diluted share, enhances the comparability of our results and provides a better baseline for analyzing trends in our business.
 
The tables below reconcile the most directly comparable GAAP measure to non-GAAP financial measures: operating income to adjusted operating income, net income to adjusted net income, net income per diluted share to adjusted net income per diluted share, and net income to EBITDA and adjusted EBITDA.

Adjusted operating income excludes a gain associated with an insurance settlement. Adjusted net income and adjusted net income per diluted share exclude excess tax benefits related to stock-based compensation, the after-tax gain associated with the insurance settlement and the after-tax loss on extinguishment of debt, all of which may not occur with the same frequency or magnitude in future periods. We define EBITDA as net income before net interest expense, loss on extinguishment of debt, depreciation and amortization expenses and income taxes. Adjusted EBITDA represents EBITDA as further adjusted for the non-cash items of stock-based compensation expense and certain purchase accounting items as well as the aforementioned gain from an insurance settlement.
 
Non-GAAP financial measures should be viewed as supplementing, and not as an alternative to or substitute for, the Company’s financial results prepared in accordance with GAAP. Certain of the items that may be excluded or included in non-GAAP financial measures may be significant items that could impact the Company's financial position, results of operations and cash flows and should therefore be considered in assessing the Company's actual financial condition and performance. The methods used by the Company to calculate its non-GAAP financial measures may differ significantly from methods used by other companies to compute similar measures. As a result, any non-GAAP financial measures presented herein may not be comparable to similar measures provided by other companies.
 
Reconciliation of GAAP operating income to adjusted operating income

   
13 Weeks
Ended
   
13 Weeks
Ended
   
52 Weeks
Ended
   
52 Weeks
Ended
 
   
February 1,
2020
   
February 2,
2019
   
February 1,
2020
   
February 2,
2019
 
Operating income
 
$
64,587
   
$
61,917
   
$
171,855
   
$
162,054
 
Gain from insurance settlement
   
(464
)
   
-
     
(1,029
)
   
-
 
Adjusted operating income
 
$
64,123
   
$
61,917
   
$
170,826
   
$
162,054
 
 
10

Ollie’s Bargain Outlet Holdings, Inc.
Supplemental Information
 
Reconciliation of GAAP to Non-GAAP Financial Measures
 
 (In thousands except for per share amounts)
 
 (Unaudited)
 
Reconciliation of GAAP net income to adjusted net income

   
13 Weeks
Ended
   
13 Weeks
Ended
   
52 Weeks
Ended
   
52 Weeks
Ended
 
   
February 1,
2020
   
February 2,
2019
   
February 1,
2020
   
February 2,
2019
 
Net income
 
$
50,287
   
$
49,894
   
$
141,130
   
$
135,013
 
Gain from insurance settlement
   
(464
)
   
-
     
(1,029
)
   
-
 
Loss on extinguishment of debt
   
-
     
50
     
-
     
150
 
Adjustment to provision for income taxes (1)
   
118
     
(13
)
   
262
     
(38
)
Excess tax benefits related to stock-based compensation (2)
   
(1,262
)
   
(2,947
)
   
(11,230
)
   
(14,599
)
Adjusted net income
 
$
48,679
   
$
46,984
   
$
129,133
   
$
120,526
 
 
(1)
The effective tax rate used for the adjustment to the provision for income taxes was the normalized effective tax rate in the quarter in which the related costs (gain from an insurance settlement and loss on extinguishment of debt) were incurred.

(2)
Amount represents the impact from the recognition of excess tax benefits pursuant to Accounting Standards Update 2016-09, Stock Compensation.

Reconciliation of GAAP net income per diluted share to adjusted net income per diluted share
 
   
13 Weeks
Ended
   
13 Weeks
Ended
   
52 Weeks
Ended
   
52 Weeks
Ended
 
   
February 1,
2020
   
February 2,
2019
   
February 1,
2020
   
February 2,
2019
 
Net income per diluted share
 
$
0.77
   
$
0.76
   
$
2.14
   
$
2.05
 
Adjustments as noted above, per dilutive share:
                               
Gain from insurance settlement, net of taxes
   
(0.01
)
   
-
     
(0.01
)
   
-
 
Loss on extinguishment of debt, net of taxes
   
0.00
     
0.00
     
0.00
     
0.00
 
Excess tax benefits related to stock-based compensation
   
(0.02
)
   
(0.04
)
   
(0.17
)
   
(0.22
)
Adjusted net income per diluted share (1)
 
$
0.74
   
$
0.71
   
$
1.96
   
$
1.83
 
                                 
Diluted weighted-average common shares outstanding
   
65,347
     
66,038
     
65,874
     
65,905
 
 
 (1) Totals may not foot due to rounding.

11

Ollie’s Bargain Outlet Holdings, Inc.
Supplemental Information
 
Reconciliation of GAAP to Non-GAAP Financial Measures
 
 (Dollars in thousands)
 
(Unaudited)
 
Reconciliation of GAAP net income to EBITDA and adjusted EBITDA

   
13 Weeks
Ended
   
13 Weeks
Ended
   
52 Weeks
Ended
   
52 Weeks
Ended
 
   
February 1,
2020
   
February 2,
2019
   
February 1,
2020
   
February 2,
2019
 
Net income
 
$
50,287
   
$
49,894
   
$
141,130
   
$
135,013
 
Interest (income) expense, net
   
(219
)
   
73
     
(878
)
   
1,261
 
Loss on extinguishment of debt
   
-
     
50
     
-
     
150
 
Depreciation and amortization expenses
   
4,725
     
3,885
     
17,853
     
14,343
 
Income tax expense
   
14,519
     
11,900
     
31,603
     
25,630
 
EBITDA
   
69,312
     
65,802
     
189,708
     
176,397
 
Gain from insurance settlement
   
(464
)
   
-
     
(1,029
)
   
-
 
Non-cash stock-based compensation expense
   
447
     
1,899
     
7,302
     
7,291
 
Non-cash purchase accounting items
   
-
     
(1
)
   
-
     
(2
)
Adjusted EBITDA
 
$
69,295
   
$
67,700
   
$
195,981
   
$
183,686
 

 Key Statistics

   
13 Weeks
Ended
   
13 Weeks
Ended
   
52 Weeks
Ended
   
52 Weeks
Ended
 
   
February 1,
2020
   
February 2,
2019
   
February 1,
2020
   
February 2,
2019
 
                         
Number of stores open at beginning of period
   
345
     
297
     
303
     
268
 
Number of new stores
   
-
     
6
     
42
     
37
 
Number of closed stores
   
-
     
-
     
-
     
(2
)
Number of stores open at end of period
   
345
     
303
     
345
     
303
 
                                 
Average net sales per store (in thousands) (1)
 
$
1,220
   
$
1,302
   
$
4,234
   
$
4,330
 
Comparable stores sales change
   
(4.9
)%
   
5.4
%
   
(2.1
)%
   
4.2
%
Comparable store count – end of period
   
288
     
260
     
288
     
260
 

(1)
Average net sales per store represents the weighted average of total net weekly sales divided by the number of stores open at the end of each week for the respective periods presented.
 

12