Utah
|
87-0401551
|
|
(State or other jurisdiction of incorporation)
|
(IRS Employer Identification Number)
|
|
(d)
|
Exhibits
|
99.1 |
Earnings release dated June 27, 2019
|
FRANKLIN COVEY CO.
|
||||
Date:
|
June 27, 2019
|
By:
|
/s/ Stephen D. Young
|
|
Stephen D. Young
|
||||
Chief Financial Officer
|
||||
|
Exhibit 99.1
Press Release
|
2200 West Parkway Boulevard
Salt Lake City, Utah 84119-2331
www.franklincovey.com
|
|
|
◾
|
Net Sales: Consolidated revenue
for the third quarter of fiscal 2019 increased 11%, or $5.5 million, to $56.0 million compared with net sales of $50.5 million in the third quarter of fiscal 2018. Excluding the impact of foreign exchange, the Company’s consolidated
sales grew 12% compared with the prior year. Sales increases were generally broad-based across the Company’s operations.
|
◾
|
Adoption of ASC 606: On September 1, 2018, the Company adopted the new revenue recognition rules found in Accounting Standards Codification (ASC) Topic 606. The adoption of this standard decreased reported sales by $0.2 million,
primarily in the Education Division, and increased the loss from operations by $0.2 million during the quarter ended May 31, 2019. The financial statement results referenced in this press release include the impact of the adoption of
ASC Topic 606.
|
◾
|
Deferred Subscription Revenue and Unbilled
Deferred Revenue: At May 31, 2019, the Company had $63.7 million of billed and unbilled deferred subscription revenue, a $14.1 million, or 28% increase, over May 31, 2018. The Company’s balance of deferred subscription
revenue (billed) grew 16% in the third quarter to $39.9 million compared with the end of last year’s third quarter. The Company’s balance of unbilled deferred subscription revenue increased to $23.7 million at May 31, 2019, which
represents a 58% increase over unbilled deferred revenue at May 31, 2018. Unbilled deferred revenue represents business that is contracted but unbilled and excluded from the Company’s balance sheet.
|
◾
|
Gross profit: Third quarter 2019
gross profit increased 14% to $39.7 million compared with $34.9 million in the prior year. The increase in gross profit was primarily due to increased sales as described above. The Company’s gross margin for the quarter ended May 31,
2019 increased to 70.8% compared with 69.2% in the third quarter of fiscal 2018.
|
◾
|
Operating Expenses: The
Company’s selling, general, and administrative (SG&A) expenses for the quarter increased by $3.8 million compared with the prior year but remained flat as a percent of sales. Increased SG&A expense was primarily related to
increased associate costs resulting from increased commissions and increased bonuses on higher sales, a $0.9 million increase in the contingent consideration liability from a previous business acquisition, increased non-cash stock-based
compensation expense, and the addition of GSA personnel, who were formerly employed by an unrelated licensee.
|
◾
|
Operating Income (Loss): The
Company reported a loss from operations for the third quarter, but its loss improved by $0.7 million to $(1.9) million compared with $(2.6) million in the third quarter of the prior year. Excluding the impact of foreign exchange, the
Company’s operating loss improved by $1.0 million compared with the third quarter of the prior year.
|
◾
|
Adjusted EBITDA: Adjusted EBITDA
for the third quarter improved $2.5 million to $3.1 million, compared with $0.6 million in the third quarter of fiscal 2018. In constant currency, Adjusted EBITDA in the third quarter improved $2.8 million compared with the third quarter
of fiscal 2018.
|
◾
|
Income Taxes: The lower tax
benefit rate in the third quarter of fiscal 2019 was primarily due to changes resulting from the 2017 Tax Act, and included a reduced U.S. statutory rate, tax expense from Global Intangible Low-taxed Income, nondeductible expenses, and
effective foreign tax rates which were significantly higher than the U.S. federal statutory rate.
|
◾
|
Net Income (Loss): The Company
reported a third quarter 2019 net loss of $(2.0) million compared with a net loss of $(2.5) million in the third quarter of fiscal 2018, reflecting the sharply reduced income tax benefit described above.
|
◾
|
Cash Flows from Operating Activities:
The Company’s cash flows from operating activities increased 117% to $18.6 million through the first three quarters of fiscal 2019, compared with $8.6 million through the first three quarters of fiscal 2018.
|
◾
|
Cash and Liquidity Remain Strong:
The Company’s balance sheet and liquidity position remained strong with $10.9 million of cash at May 31, 2019, compared with $10.2 million at August 31, 2018. At May 31, 2019, the Company had $25.9 million of available borrowing on its
revolving line of credit facility.
|
Investor Contact:
|
Media Contact:
|
Franklin Covey
Steve Young
801-817-1776
investor.relations@franklincovey.com
|
Franklin Covey
Debra Lund
801-817-6440
Debra.Lund@franklincovey.com
|
FRANKLIN COVEY CO.
|
||||||||||||||||
Condensed Consolidated Statements of Operations
|
||||||||||||||||
(in thousands, except per-share amounts, and unaudited)
|
||||||||||||||||
Quarter Ended
|
Three Quarters Ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Net sales
|
$
|
56,006
|
$
|
50,461
|
$
|
160,191
|
$
|
144,939
|
||||||||
Cost of sales
|
16,342
|
15,545
|
48,379
|
44,411
|
||||||||||||
Gross profit
|
39,664
|
34,916
|
111,812
|
100,528
|
||||||||||||
Selling, general, and administrative
|
38,713
|
34,910
|
109,282
|
103,830
|
||||||||||||
Depreciation
|
1,556
|
1,267
|
4,806
|
3,547
|
||||||||||||
Amortization
|
1,259
|
1,326
|
3,797
|
4,117
|
||||||||||||
Loss from operations
|
(1,864
|
)
|
(2,587
|
)
|
(6,073
|
)
|
(10,966
|
)
|
||||||||
Interest expense, net
|
(554
|
)
|
(501
|
)
|
(1,529
|
)
|
(1,627
|
)
|
||||||||
Loss before income taxes
|
(2,418
|
)
|
(3,088
|
)
|
(7,602
|
)
|
(12,593
|
)
|
||||||||
Income tax benefit
|
394
|
554
|
704
|
4,927
|
||||||||||||
Net loss
|
$
|
(2,024
|
)
|
$
|
(2,534
|
)
|
$
|
(6,898
|
)
|
$
|
(7,666
|
)
|
||||
Net loss per common share:
|
||||||||||||||||
Basic and diluted
|
$
|
(0.14
|
)
|
$
|
(0.18
|
)
|
$
|
(0.49
|
)
|
$
|
(0.55
|
)
|
||||
Weighted average common shares:
|
||||||||||||||||
Basic and diluted
|
13,963
|
13,896
|
13,939
|
13,829
|
||||||||||||
Other data:
|
||||||||||||||||
Adjusted EBITDA(1)
|
$
|
3,071
|
$
|
588
|
$
|
7,203
|
$
|
524
|
||||||||
(1)The term Adjusted EBITDA (earnings before interest, income taxes, depreciation, amortization, stock-based
|
||||||||||||||||
compensation, and certain other items) is a non-GAAP financial measure that the Company believes is useful
|
||||||||||||||||
to investors in evaluating its results. For a reconciliation of this non-GAAP measure to the most comparable
|
||||||||||||||||
GAAP equivalent, refer to the Reconciliation of Net Loss to Adjusted EBITDA as shown below.
|
FRANKLIN COVEY CO.
|
||||||||||||||||
Reconciliation of Net Loss to Adjusted EBITDA
|
||||||||||||||||
(in thousands and unaudited)
|
||||||||||||||||
Quarter Ended
|
Three Quarters Ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Reconciliation of net loss to Adjusted EBITDA:
|
||||||||||||||||
Net loss
|
$
|
(2,024
|
)
|
$
|
(2,534
|
)
|
$
|
(6,898
|
)
|
$
|
(7,666
|
)
|
||||
Adjustments:
|
||||||||||||||||
Interest expense, net
|
554
|
501
|
1,529
|
1,627
|
||||||||||||
Income tax benefit
|
(394
|
)
|
(554
|
)
|
(704
|
)
|
(4,927
|
)
|
||||||||
Amortization
|
1,259
|
1,326
|
3,797
|
4,117
|
||||||||||||
Depreciation
|
1,556
|
1,267
|
4,806
|
3,547
|
||||||||||||
Stock-based compensation
|
1,051
|
446
|
3,040
|
2,182
|
||||||||||||
Increase in contingent consideration liabilities
|
1,069
|
136
|
1,145
|
789
|
||||||||||||
Licensee transition costs
|
-
|
-
|
488
|
-
|
||||||||||||
ERP implementation costs
|
-
|
-
|
-
|
855
|
||||||||||||
Adjusted EBITDA
|
$
|
3,071
|
$
|
588
|
$
|
7,203
|
$
|
524
|
||||||||
Adjusted EBITDA margin
|
5.5
|
%
|
1.2
|
%
|
4.5
|
%
|
0.4
|
%
|
FRANKLIN COVEY CO.
|
||||||||||||||||
Additional Financial Information
|
||||||||||||||||
(in thousands and unaudited)
|
||||||||||||||||
Quarter Ended
|
Three Quarters Ended
|
|||||||||||||||
May 31,
|
May 31,
|
May 31,
|
May 31,
|
|||||||||||||
2019
|
2018
|
2019
|
2018
|
|||||||||||||
Sales by Division/Segment:
|
||||||||||||||||
Enterprise Division:
|
||||||||||||||||
Direct offices
|
$
|
40,387
|
$
|
36,331
|
$
|
115,271
|
$
|
103,802
|
||||||||
International licensees
|
3,014
|
3,543
|
9,598
|
9,909
|
||||||||||||
43,401
|
39,874
|
124,869
|
113,711
|
|||||||||||||
Education Division
|
11,088
|
9,235
|
31,132
|
27,418
|
||||||||||||
Corporate and other
|
1,517
|
1,352
|
4,190
|
3,810
|
||||||||||||
Consolidated
|
$
|
56,006
|
$
|
50,461
|
$
|
160,191
|
$
|
144,939
|
||||||||
Gross Profit by Division/Segment:
|
||||||||||||||||
Enterprise Division:
|
||||||||||||||||
Direct offices
|
$
|
29,836
|
$
|
26,444
|
$
|
84,200
|
$
|
75,886
|
||||||||
International licensees
|
2,432
|
2,735
|
7,515
|
7,601
|
||||||||||||
32,268
|
29,179
|
91,715
|
83,487
|
|||||||||||||
Education Division
|
6,846
|
5,501
|
18,668
|
16,094
|
||||||||||||
Corporate and other
|
550
|
236
|
1,429
|
947
|
||||||||||||
Consolidated
|
$
|
39,664
|
$
|
34,916
|
$
|
111,812
|
$
|
100,528
|
||||||||
Adjusted EBITDA by Division/Segment:
|
||||||||||||||||
Enterprise Division:
|
||||||||||||||||
Direct offices
|
$
|
4,520
|
$
|
2,190
|
$
|
10,703
|
$
|
5,913
|
||||||||
International licensees
|
1,281
|
1,651
|
4,127
|
4,222
|
||||||||||||
5,801
|
3,841
|
14,830
|
10,135
|
|||||||||||||
Education Division
|
(181
|
)
|
(901
|
)
|
(1,355
|
)
|
(2,894
|
)
|
||||||||
Corporate and other
|
(2,549
|
)
|
(2,352
|
)
|
(6,272
|
)
|
(6,717
|
)
|
||||||||
Consolidated
|
$
|
3,071
|
$
|
588
|
$
|
7,203
|
$
|
524
|
||||||||
FRANKLIN COVEY CO.
|
||||||||
Condensed Consolidated Balance Sheets
|
||||||||
(in thousands and unaudited)
|
||||||||
May 31,
|
August 31,
|
|||||||
2019
|
2018
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash
|
$
|
10,858
|
$
|
10,153
|
||||
Accounts receivable, less allowance for
|
||||||||
doubtful accounts of $4,170 and $3,555
|
52,113
|
71,914
|
||||||
Inventories
|
3,072
|
3,160
|
||||||
Income taxes receivable
|
-
|
179
|
||||||
Prepaid expenses and other current assets
|
13,016
|
14,757
|
||||||
Total current assets
|
79,059
|
100,163
|
||||||
Property and equipment, net
|
19,171
|
21,401
|
||||||
Intangible assets, net
|
48,873
|
51,934
|
||||||
Goodwill
|
24,220
|
24,220
|
||||||
Deferred income tax assets
|
6,455
|
3,222
|
||||||
Other long-term assets
|
10,086
|
12,935
|
||||||
$
|
187,864
|
$
|
213,875
|
|||||
Liabilities and Shareholders' Equity
|
||||||||
Current liabilities:
|
||||||||
Current portion of term notes payable
|
$
|
6,563
|
$
|
10,313
|
||||
Current portion of financing obligation
|
2,273
|
2,092
|
||||||
Accounts payable
|
7,428
|
9,790
|
||||||
Income taxes payable
|
415
|
-
|
||||||
Deferred revenue
|
45,168
|
51,888
|
||||||
Accrued liabilities
|
20,505
|
20,761
|
||||||
Total current liabilities
|
82,352
|
94,844
|
||||||
Line of credit
|
4,123
|
11,337
|
||||||
Term notes payable, less current portion
|
1,562
|
2,500
|
||||||
Financing obligation, less current portion
|
17,258
|
18,983
|
||||||
Other liabilities
|
8,193
|
5,501
|
||||||
Deferred income tax liabilities
|
210
|
210
|
||||||
Total liabilities
|
113,698
|
133,375
|
||||||
Shareholders' equity:
|
||||||||
Common stock
|
1,353
|
1,353
|
||||||
Additional paid-in capital
|
214,092
|
211,280
|
||||||
Retained earnings
|
53,528
|
63,569
|
||||||
Accumulated other comprehensive income
|
326
|
341
|
||||||
Treasury stock at cost, 13,097 and 13,159 shares
|
(195,133
|
)
|
(196,043
|
)
|
||||
Total shareholders' equity
|
74,166
|
80,500
|
||||||
$
|
187,864
|
$
|
213,875
|
|||||