Liquidity Services, Inc. Announces Second Quarter Fiscal Year 2014 Financial Results
– Second quarter revenue of
Net income in Q2-14 was
“While GMV was within our expected results, our Adjusted EBITDA and
Adjusted EPS were lower than expected due to mix changes in our DoD
surplus and retail businesses and delayed capital asset projects in both
the U.S. and
“In addition, we continued to invest aggressively to integrate our
marketplaces and global operations and develop new capabilities to
achieve our long term goal of a diversified, multi-billion dollar
commercial business that enables sellers and buyers of all sizes to
easily manage, evaluate and monetize assets in the
“As previously announced, we are pleased that we will continue to drive
innovation for the DoD for up to six years under the terms of a new
Surplus contract for all useable surplus items other than rolling stock.
The preliminary results of the live auction bidding events held by the
Business Outlook
It is difficult for us to forecast the sales and margins of our business while we are awaiting the final specifications and timing of the work we will be performing under the new DoD surplus contract. In addition, the volume and mix of property flow under our current DoD surplus contract has been more volatile recently, requiring us to obtain additional warehouse space and incur increased staffing and operational costs.
Although global economic conditions have improved, our overall outlook remains cautious regarding our commercial capital assets business due to volatility in capital spending patterns. In addition, our retail supply chain business has seen significant changes in consumer spending habits in certain categories, such as electronics, which has been affected by increases in payroll taxes, continued high unemployment, and reduced innovation in the sector, resulting in decreased spending and decreased pricing in the secondary market, resulting in margin pressure. Lastly, we plan to increase investments in our technology infrastructure and proprietary e-commerce marketplace platform to support further expansion and integration of our existing and recently acquired businesses. In the longer term, we expect our business to continue to benefit from the following trends: (i) as consumers trade down and seek greater value, we anticipate stronger buyer demand for the surplus merchandise sold in our marketplaces; (ii) as corporations and public sector agencies focus on reducing costs, improving transparency, compliance and working capital flows by outsourcing reverse supply chain activities, we expect our seller base to increase; and (iii) as corporations and public sector agencies increasingly prefer service providers with a proven track record, innovative scalable solutions and the ability to make a strategic impact in the reverse supply chain, we expect our seller base to increase.
The following forward looking statements reflect trends and assumptions for the next quarter and FY 2014:
(i) | stable commodity prices in our scrap business; | |
(ii) | stable average sales prices realized in our capital assets marketplaces; | |
(iii) | improved margins in our GoIndustry marketplace as we continue to integrate the acquisition and complete our restructuring plans; | |
(iv) | continued product flows under the DoD Surplus contract under the existing terms; | |
(v) | an effective income tax rate of 40%; and | |
(vi) | improved operations and service levels in our retail goods marketplaces. | |
Our DoD Scrap Contract includes an incentive feature, which can increase
the amount of profit sharing distribution we receive from 23% up to 25%.
Payments under this incentive feature are based on the amount of scrap
we sell for the DoD to small businesses during the preceding 12 months
as of
GMV – We expect GMV for fiscal year 2014 to
range from
Adjusted EBITDA – We expect Adjusted EBITDA
for fiscal year 2014 to range from
Adjusted Diluted EPS – We estimate Adjusted
Earnings Per Diluted Share for fiscal year 2014 to range from
Our guidance adjusts EBITDA and Diluted EPS for (i) acquisition costs
including transaction costs and changes in earn out estimates; (ii)
amortization of contract related intangible assets of
Key Q2-14 Operating Metrics
Registered Buyers — At the end of Q2-14, registered buyers totaled approximately 2,524,000, representing a 9% increase over the approximately 2,307,000 registered buyers at the end of Q2-13.
Auction Participants — Auction participants, defined as registered buyers who have bid in an auction during the period (a registered buyer who bids in more than one auction is counted as an auction participant in each auction in which he or she bids), increased to approximately 665,000 in Q2-14, an approximately 3% increase over the approximately 643,000 auction participants in Q2-13.
Completed Transactions — Completed transactions decreased to approximately 132,000, an approximately 4% decrease for Q2-14 from the approximately 138,000 completed transactions in Q2-13.
GMV and Revenue Mix — The table below summarizes GMV and revenue by pricing model.
GMV Mix |
||||||
Q2-14 | Q2-13 | |||||
Profit-Sharing Model: | ||||||
Scrap Contract | 7.2 | % | 6.8 | % | ||
Total Profit Sharing | 7.2 | % | 6.8 | % | ||
Consignment Model: | ||||||
GovDeals | 17.1 | % | 14.0 | % | ||
Commercial | 35.6 | % | 45.1 | % | ||
Total Consignment | 52.7 | % | 59.1 | % | ||
Purchase Model: | ||||||
Commercial | 23.1 | % | 19.6 | % | ||
Surplus Contract | 17.0 | % | 14.5 | % | ||
Total Purchase | 40.1 | % | 34.1 | % | ||
Total |
100.0 | % | 100.0 | % | ||
Revenue Mix |
||||||
Q2-14 | Q2-13 | |||||
Profit-Sharing Model: | ||||||
Scrap Contract | 12.8 | % | 13.6 | % | ||
Total Profit Sharing | 12.8 | % | 13.6 | % | ||
Consignment Model: | ||||||
GovDeals | 3.2 | % | 2.7 | % | ||
Commercial | 11.0 | % | 12.2 | % | ||
Total Consignment | 14.2 | % | 14.9 | % | ||
Purchase Model: | ||||||
Commercial | 37.3 | % | 39.0 | % | ||
Surplus Contract | 30.1 | % | 28.9 | % | ||
Total Purchase | 67.4 | % | 67.9 | % | ||
Other | 5.6 | % | 3.6 | % | ||
Total | 100.0 | % | 100.0 | % | ||
Reconciliation
of GAAP to Non-GAAP Measures
EBITDA and Adjusted EBITDA. EBITDA is a supplemental non-GAAP financial measure and is equal to net income plus interest expense and other (income) expense, net; provision for income taxes; amortization of contract intangibles; and depreciation and amortization. Our definition of Adjusted EBITDA differs from EBITDA because we further adjust EBITDA for stock based compensation expense, and acquisition costs including changes in earn out estimates.
|
Three Months |
Six Months |
||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||
(In thousands) | ||||||||||||||
(unaudited) | ||||||||||||||
Net income | $ | 5,631 | $ | 12,698 | $ | 12,724 | $ | 19,407 | ||||||
Interest and other expense (income), net | 79 | 96 | 100 | (828 | ) | |||||||||
Provision for income taxes | 3,753 | 8,824 | 8,482 | 13,296 | ||||||||||
Amortization of contract intangibles | 2,272 | 2,407 | 4,679 | 4,617 | ||||||||||
Depreciation and amortization | 1,973 | 1,980 | 3,977 | 3,967 | ||||||||||
EBITDA | 13,708 | 26,005 | 29,962 | 40,459 | ||||||||||
Stock compensation expense | 2,908 | 2,935 | 6,567 | 7,302 | ||||||||||
Acquisition costs | 85 | 212 | 180 | 5,588 | ||||||||||
Adjusted EBITDA | $ | 16,701 | $ | 29,152 | $ | 36,709 | $ | 53,349 | ||||||
Adjusted Net Income and Adjusted Basic and Diluted Earnings Per Share. Adjusted net income is a supplemental non-GAAP financial measure and is equal to net income plus tax effected stock compensation expense, amortization of contract-related intangible assets associated with the Jacobs Trading acquisition and acquisition costs including changes in earn out estimates. Adjusted basic and diluted earnings per share are determined using Adjusted Net Income.
Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||
(Unaudited) (Dollars in thousands, except per share data) | |||||||||||||
Net income | $ | 5,631 | $ | 12,698 | $ | 12,724 | $ | 19,407 | |||||
Stock compensation expense (net of tax) | 1,745 | 1,732 | 3,940 | 4,352 | |||||||||
Amortization of contract intangibles (net of tax) | 1,090 | 1,072 | 2,180 | 2,162 | |||||||||
Acquisition costs (net of tax) | 51 | 124 | 108 | 3,350 | |||||||||
Adjusted net income | $ | 8,517 | $ | 15,626 | $ | 18,952 | $ | 29,271 | |||||
Adjusted basic earnings per common share | $ | 0.26 | $ | 0.50 | $ | 0.59 | $ | 0.93 | |||||
Adjusted diluted earnings per common share | $ | 0.26 | $ | 0.48 | $ | 0.58 | $ | 0.89 | |||||
Basic weighted average shares outstanding | 32,231,011 | 31,561,412 | 31,187,038 | 31,522,133 | |||||||||
Diluted weighted average shares outstanding | 32,321,482 | 32,331,686 | 32,489,776 | 32,692,975 | |||||||||
Conference Call
The Company will host a conference call to discuss the second quarter
2014 results at
Non-GAAP Measures
To supplement our consolidated financial statements presented in accordance with GAAP, we use certain non-GAAP measures of certain components of financial performance. These non-GAAP measures include earnings before interest, taxes, depreciation and amortization (EBITDA), Adjusted EBITDA, Adjusted Net Income and Adjusted Earnings Per Share. These non-GAAP measures are provided to enhance investors’ overall understanding of our current financial performance and prospects for the future. We use EBITDA and Adjusted EBITDA: (a) as measurements of operating performance because they assist us in comparing our operating performance on a consistent basis as they do not reflect the impact of items not directly resulting from our core operations; (b) for planning purposes, including the preparation of our internal annual operating budget; (c) to allocate resources to enhance the financial performance of our business; (d) to evaluate the effectiveness of our operational strategies; and (e) to evaluate our capacity to fund capital expenditures and expand our business.
We believe these non-GAAP measures provide useful information to both management and investors by excluding certain expenses that may not be indicative of our core operating measures. In addition, because we have historically reported certain non-GAAP measures to investors, we believe the inclusion of non-GAAP measures provides consistency in our financial reporting. These measures should be considered in addition to financial information prepared in accordance with generally accepted accounting principles, but should not be considered a substitute for, or superior to, GAAP results. A reconciliation of all historical non-GAAP measures included in this press release, to the most directly comparable GAAP measures, may be found in the financial tables included in this press release.
Supplemental Operating Data
To supplement our consolidated financial statements presented in accordance with GAAP, we use certain supplemental operating data as a measure of certain components of operating performance. We review GMV because it provides a measure of the volume of goods being sold in our marketplaces and thus the activity of those marketplaces. GMV and our other supplemental operating data, including registered buyers, auction participants and completed transactions, also provide a means to evaluate the effectiveness of investments that we have made and continue to make in the areas of customer support, value-added services, product development, sales and marketing and operations. Therefore, we believe this supplemental operating data provides useful information to both management and investors. In addition, because we have historically reported certain supplemental operating data to investors, we believe the inclusion of this supplemental operating data provides consistency in our financial reporting. This data should be considered in addition to financial information prepared in accordance with generally accepted accounting principles, but should not be considered a substitute for, or superior to, GAAP results.
Forward-Looking Statements
This document contains forward-looking statements made pursuant to the Private Securities Litigation Reform Act of 1995. These statements are only predictions. The outcome of the events described in these forward-looking statements is subject to known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to differ materially from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. These statements include, but are not limited to, statements regarding the Company’s business outlook and expected future effective tax rates. You can identify forward-looking statements by terminology such as "may," "will," "should," "could," "would," "expects," "intends," "plans," "anticipates," "believes," "estimates," "predicts," "potential," "continues" or the negative of these terms or other comparable terminology. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements.
There are a number of risks and uncertainties that could cause our
actual results to differ materially from the forward-looking statements
contained in this document. Important factors that could cause our
actual results to differ materially from those expressed as
forward-looking statements are set forth in our filings with the
All forward-looking statements attributable to us or persons acting on our behalf apply only as of the date of this document and are expressly qualified in their entirety by the cautionary statements included in this document. Except as may be required by law, we undertake no obligation to publicly update or revise any forward-looking statement to reflect events or circumstances occurring after the date of this document or to reflect the occurrence of unanticipated events.
About
Liquidity Services, Inc. and Subsidiaries |
||||||||
Consolidated Balance Sheets |
||||||||
(Dollars in Thousands) |
||||||||
March 31, |
September 30, |
|||||||
2014 | 2013 | |||||||
Assets | (Unaudited) | |||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 101,766 | $ | 95,109 | ||||
Accounts receivable, net of allowance for doubtful accounts of
$982 and $891 at March 31, 2014 |
27,055 | 24,050 | ||||||
Inventory | 71,640 | 29,261 | ||||||
Prepaid and deferred taxes | 18,993 | 11,243 | ||||||
Prepaid expenses and other current assets | 6,136 | 4,802 | ||||||
Total current assets | 225,590 | 164,465 | ||||||
Property and equipment, net | 12,448 | 10,380 | ||||||
Intangible assets, net | 22,223 | 28,205 | ||||||
Goodwill | 210,824 | 211,711 | ||||||
Other assets | 7,240 | 6,583 | ||||||
Total assets | $ | 478,325 | $ | 421,344 | ||||
Liabilities and stockholders’ equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 21,897 | $ | 16,539 | ||||
Accrued expenses and other current liabilities | 64,369 | 34,825 | ||||||
Profit-sharing distributions payable | 4,652 | 4,315 | ||||||
Customer payables | 32,116 | 29,497 | ||||||
Total current liabilities | 123,034 | 85,176 | ||||||
Acquisition earn out payables | 18,565 | 18,390 | ||||||
Deferred taxes and other long-term liabilities | 2,248 | 2,899 | ||||||
Total liabilities | 143,847 | 106,465 | ||||||
Stockholders’ equity: | ||||||||
Common stock, $0.001 par value; 120,000,000 shares authorized;
32,402,148 shares issued and |
31 | 31 | ||||||
Treasury stock | (3,057 | ) | — | |||||
Additional paid-in capital | 218,955 | 206,861 | ||||||
Accumulated other comprehensive income | (1,644 | ) | 518 | |||||
Retained earnings | 120,193 | 107,469 | ||||||
Total stockholders’ equity | 334,478 | 314,879 | ||||||
Total liabilities and stockholders’ equity | $ | 478,325 | $ | 421,344 | ||||
Liquidity Services, Inc. and Subsidiaries |
|||||||||||||||||
Unaudited Consolidated Statements of Operations |
|||||||||||||||||
(Dollars in Thousands, Except Per Share Data) |
|||||||||||||||||
Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||
Revenue | $ | 102,920 | $ | 106,199 | $ | 196,390 | $ | 207,528 | |||||||||
Fee revenue | 25,409 | 24,125 | 53,887 | 45,001 | |||||||||||||
Total revenue | 128,329 | 130,324 | 250,277 | 252,529 | |||||||||||||
Costs and expenses: | |||||||||||||||||
Cost of goods sold (excluding amortization) | 54,273 | 49,946 | 101,983 | 97,068 | |||||||||||||
Profit-sharing distributions | 8,299 | 9,942 | 18,429 | 18,352 | |||||||||||||
Technology and operations | 29,070 | 22,407 | 54,691 | 44,954 | |||||||||||||
Sales and marketing | 10,459 | 9,973 | 20,290 | 20,301 | |||||||||||||
General and administrative | 12,435 | 11,839 | 24,742 | 25,807 | |||||||||||||
Amortization of contract intangibles | 2,272 | 2,407 | 4,679 | 4,617 | |||||||||||||
Depreciation and amortization | 1,973 | 1,980 | 3,977 | 3,967 | |||||||||||||
Acquisition costs | 85 | 212 | 180 | 5,588 | |||||||||||||
Total costs and expenses | 118,866 | 108,706 | 228,971 | 220,654 | |||||||||||||
Income from operations | 9,463 | 21,618 | 21,306 | 31,875 | |||||||||||||
Interest and other (expense) income, net | (79 | ) | (96 | ) | (100 | ) | 828 | ||||||||||
Income before provision for income taxes | 9,384 | 21,522 | 21,206 | 32,703 | |||||||||||||
Provision for income taxes | (3,753 | ) | (8,824 | ) | (8,482 | ) | (13,296 | ) | |||||||||
Net income | $ | 5,631 | $ | 12,698 | $ | 12,724 | $ | 19,407 | |||||||||
Basic earnings per common share | $ | 0.17 | $ | 0.40 | $ | 0.39 | $ | 0.62 | |||||||||
Diluted earnings per common share | $ | 0.17 | $ | 0.39 | $ | 0.39 | $ | 0.59 | |||||||||
Basic weighted average shares outstanding | 32,231,011 | 31,561,412 | 32,187,038 | 31,522,133 | |||||||||||||
Diluted weighted average shares outstanding | 32,321,482 | 32,331,686 | 32,489,776 | 32,692,975 | |||||||||||||
Liquidity Services, Inc. and Subsidiaries |
|||||||||||||||||
Consolidated Statements of Cash Flows |
|||||||||||||||||
(In Thousands) |
|||||||||||||||||
Three Months Ended March 31, | Six Months Ended March 31, | ||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||
Operating activities | |||||||||||||||||
Net income | $ | 5,631 | $ | 12,698 | $ | 12,724 | $ | 19,407 | |||||||||
Adjustments to reconcile net income to net cash provided by
operating |
|||||||||||||||||
Depreciation and amortization | 4,244 | 4,387 | 8,655 | 8,584 | |||||||||||||
Gain on early extinguishment of debt | — | — | — | (1,000 | ) | ||||||||||||
Stock compensation expense | 2,908 | 2,935 | 6,567 | 7,302 | |||||||||||||
Benefit for inventory allowance | — | — | 291 | (733 | ) | ||||||||||||
Provision (benefit) for doubtful accounts | 148 | 14 | 91 | (107 | ) | ||||||||||||
Incremental tax benefit from exercise of common stock options | (414 | ) | (371 | ) | (3,296 | ) | (5,376 | ) | |||||||||
Changes in operating assets and liabilities: | |||||||||||||||||
Accounts receivable | 1,364 | 1,286 | (3,096 | ) | (1,891 | ) | |||||||||||
Inventory | (35,869 | ) | (3,267 | ) | (42,670 | ) | (3,779 | ) | |||||||||
Prepaid and deferred taxes | (8,136 | ) | (1,957 | ) | (7,750 | ) | (5,295 | ) | |||||||||
Prepaid expenses and other assets | (1,484 | ) | (1,551 | ) | 1,305 | 3,328 | |||||||||||
Accounts payable | 1,308 | (579 | ) | 5,358 | 766 | ||||||||||||
Accrued expenses and other | 32,224 | (1,043 | ) | 29,543 | (6,019 | ) | |||||||||||
Profit-sharing distributions payable | 178 | 806 | 337 | 273 | |||||||||||||
Customer payables | 2,380 | (256 | ) | 2,619 | 586 | ||||||||||||
Acquisition earn out payables | 86 | (2,050 | ) | 175 | (6,168 | ) | |||||||||||
Other liabilities | (453 | ) | (429 | ) | (1,796 | ) | 538 | ||||||||||
Net cash provided by operating activities | 4,115 | 10,623 | 9,057 | 10,416 | |||||||||||||
Investing activities | |||||||||||||||||
Increase in goodwill and intangibles and cash paid for acquisitions | — | (14 | ) | — | (14,698 | ) | |||||||||||
Purchases of property and equipment | (2,272 | ) | (624 | ) | (4,950 | ) | (2,521 | ) | |||||||||
Net cash used in provided by investing activities | (2,272 | ) | (638 | ) | (4,950 | ) | (17,219 | ) | |||||||||
Financing activities | |||||||||||||||||
Repayment of notes payable | — | — | — | (39,000 | ) | ||||||||||||
Payment of acquisition contingent liabilities | — | — | — | (8,185 | ) | ||||||||||||
Proceeds from exercise of common stock options (net of tax) | 1,762 | 295 | 2,231 | 504 | |||||||||||||
Repurchases of common stock | (3,057 | ) | — | (3,057 | ) | — | |||||||||||
Incremental tax benefit from exercise of common stock options | 414 | 371 | 3,296 | 5,376 | |||||||||||||
Net cash (used in) provided by financing activities | (881 | ) | 666 | 2,470 | (41,305 | ) | |||||||||||
Effect of exchange rate differences on cash and cash equivalents | (687 | ) | 655 | 80 | 524 | ||||||||||||
Net increase (decrease) in cash and cash equivalents | 275 | 11,306 | 6,657 | (47,584 | ) | ||||||||||||
Cash and cash equivalents at beginning of the period | 101,491 | 45,892 | 95,109 | 104,782 | |||||||||||||
Cash and cash equivalents at end of period | $ | 101,766 | $ | 57,198 | $ | 101,766 | $ | 57,198 | |||||||||
Supplemental disclosure of cash flow information | |||||||||||||||||
Cash paid for income taxes | $ | 11,513 | $ | 10,399 | $ | 12,974 | $ | 10,493 | |||||||||
Cash paid for interest | — | 12 | — | 2,023 | |||||||||||||
Contingent purchase price accrued | — | — | — | 23,146 | |||||||||||||
Source:
Liquidity Services, Inc.
Julie Davis, 202-467-6868 ext. 2234
Senior
Director, Investor Relations
julie.davis@liquidityservices.com