Liquidity Services, Inc. Announces Third Quarter Fiscal Year 2014 Financial Results
– Third quarter revenue of
Net income in Q3-14 was
The Company recorded an
“We reported solid GMV results for the quarter, which were near the high
end of our guidance led by growth in our retail supply chain vertical as
we added and grew client programs and processed delayed volumes from the
post-holiday returns season. As previously reported our Adjusted EBITDA
was below our expectations directly related to the cessation of sales of
certain rolling stock property under our current DoD surplus contract.
The remainder of our business performed as expected in the aggregate.
Our registered buyer base and transaction volume both grew well during
the quarter and we continued to expand our pipeline of new business with
blue chip companies in multiple regions, asset categories and service
lines, including sales, valuation and asset management. During the
quarter we continued to execute our Liquidity One strategy of
developing an integrated global business and marketplace platform to
create new capabilities and efficiencies to support our development of a
diversified, multi-billion dollar commercial business,” said
“As recently announced, the DoD has awarded
“The changing mix and volume of our DoD surplus program and our
continued heavy investment of IT, product development, marketing
resources, and management time, will dampen our short term growth and
earnings results as we build towards our future vision. We realize the
transformation process is not quick, easy or inexpensive and that during
this transition we will not be operating at full efficiency. However,
based on specific feedback from our clients, buyers and internal team,
we are very confident that these investments will result in a superior
customer experience and will enable us to aggressively pursue
efficiencies in our operations as we deliver our newly developed systems
and marketplace platforms. With a market leading commercial business
approaching
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. Lastly, as previously announced, the sales of selected rolling stock and other assets under our current DoD surplus contract have ceased at the request of the DLA pending further review of the impact of regulatory rules, unrelated to our performance or conduct, on the DoD rolling stock property stream. This development will adversely impact our financial results for the fiscal fourth quarter and fiscal year 2014. Our financial results for calendar year 2015 and beyond will not be impacted by this decision because, as previously reported, we were not the high bidder for the new DoD rolling stock contract which is expected to commence in early calendar year 2015.
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, which have been affected by continued weakness in the consumer goods vertical, as a result of 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 (other than selected rolling stock and certain other assets) under the DoD Surplus contract under the existing terms; | |
(v) | an effective income tax rate of 37.3%; and | |
(vi) | improved operations and service levels in our retail goods marketplaces. |
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 Q3-14 Operating Metrics
Registered Buyers — At the end of Q3-14, registered buyers totaled approximately 2,572,000, representing a 9% increase over the approximately 2,360,000 registered buyers at the end of Q3-13.
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 655,000 in Q3-14, an approximately 5% increase over the approximately 623,000 auction participants in Q3-13.
Completed Transactions — Completed transactions increased to approximately 147,000, an approximately 13% increase for Q3-14 from the approximately 130,000 completed transactions in Q3-13.
GMV and Revenue Mix — The table below summarizes GMV and revenue by pricing model.
GMV Mix |
|||||
Q3-14 | Q3-13 | ||||
Profit-Sharing Model: | |||||
Scrap Contract | 7.6% | 7.9% | |||
Total Profit Sharing | 7.6% | 7.9% | |||
Consignment Model: | |||||
GovDeals | 20.1% | 19.8% | |||
Commercial | 39.2% | 37.8% | |||
Total Consignment | 59.3% | 57.6% | |||
Purchase Model: | |||||
Commercial | 19.1% | 20.5% | |||
Surplus Contract | 14.0% | 14.0% | |||
Total Purchase | 33.1% | 34.5% | |||
Total | 100.0% | 100.0% | |||
Revenue Mix |
|||||
Q3-14 | Q3-13 | ||||
Profit-Sharing Model: | |||||
Scrap Contract | 14.6% | 14.7% | |||
Total Profit Sharing | 14.6% | 14.7% | |||
Consignment Model: | |||||
GovDeals | 4.1% | 3.8% | |||
Commercial | 11.5% | 10.6% | |||
Total Consignment | 15.6% | 14.4% | |||
Purchase Model: | |||||
Commercial | 37.2% | 39.7% | |||
Surplus Contract | 27.2% | 25.9% | |||
Total Purchase | 64.4% | 65.6% | |||
Other | 5.4% | 5.3% | |||
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 | Nine Months | ||||||||||||||
Ended June 30, | Ended June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(Dollars In thousands) | |||||||||||||||
(unaudited) | |||||||||||||||
Net income | $ | 18,373 | $ 11,288 | $ | 31,097 | $ | 30,695 | ||||||||
Interest and other expense (income), net | 197 | 56 | 297 | (772 | ) | ||||||||||
Provision for income taxes | 10,018 | 7,525 | 18,500 | 20,822 | |||||||||||
Amortization of contract intangibles | 2,349 | 2,407 | 7,028 | 7,023 | |||||||||||
Depreciation and amortization | 1,927 | 1,984 | 5,904 | 5,952 | |||||||||||
EBITDA | 32,864 | 23,260 | 62,826 | 63,720 | |||||||||||
Stock compensation expense | 2,950 | 2,927 | 9,517 | 10,229 | |||||||||||
Acquisition costs and related fair value adjustments | (18,564 | ) | 239 | (18,384 | ) | 5,826 | |||||||||
Adjusted EBITDA | $ | 17,250 | $26,426 | $ | 53,959 | $ | 79,775 | ||||||||
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 June 30, | Nine Months Ended June 30, | |||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||
(Unaudited) (Dollars in thousands, except per share data) | ||||||||||||||
Net income | $ | 18,373 | $ | 11,288 | $ | 31,097 | $ | 30,695 | ||||||
Stock compensation expense (net of tax) | 1,909 | 1,756 | 5,967 | 6,137 | ||||||||||
Amortization of contract intangibles (net of tax) | 1,176 | 1,090 | 3,417 | 3,269 | ||||||||||
Acquisition costs (net of tax) | (12,014 | ) | 143 | (11,527 | ) | 3,496 | ||||||||
Adjusted net income | $ | 9,444 | $ | 14,277 | $ | 28,954 | $ | 43,597 | ||||||
Adjusted basic earnings per common share | $ | 0.31 | $ | 0.45 | $ | 0.91 | $ | 1.38 | ||||||
Adjusted diluted earnings per common share | $ | 0.31 | $ | 0.44 | $ | 0.91 | $ | 1.34 | ||||||
Basic weighted average shares outstanding | 30,937,394 | 31,651,061 | 31,770,490 | 31,565,109 | ||||||||||
Diluted weighted average shares outstanding | 30,937,394 | 32,540,187 | 31,893,512 | 32,642,046 | ||||||||||
Conference Call
The Company will host a conference call to discuss the third 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, plans to increase investments in technology infrastructure and proprietary e-commerce marketplace platform, the supply of inventory under the DoD Surplus Contract, 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) | |||||||
June 30, | September 30, | ||||||
2014 | 2013 | ||||||
Assets | (Unaudited) | ||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 56,948 | $ | 95,109 | |||
Accounts receivable, net of allowance for doubtful accounts of $1,035 and $891 at June 30, 2014 and September 30, 2013, respectively | 24,307 | 24,050 | |||||
Inventory | 69,389 | 29,261 | |||||
Prepaid and deferred taxes | 12,941 | 11,243 | |||||
Prepaid expenses and other current assets | 6,435 | 4,802 | |||||
Total current assets | 170,020 | 164,465 | |||||
Property and equipment, net | 12,601 | 10,380 | |||||
Intangible assets, net | 19,472 | 28,205 | |||||
Goodwill | 212,458 | 211,711 | |||||
Other assets | 7,088 | 6,583 | |||||
Total assets | $ | 421,639 | $ | 421,344 | |||
Liabilities and stockholders’ equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 15,764 | $ | 16,539 | |||
Accrued expenses and other current liabilities | 50,460 | 34,825 | |||||
Profit-sharing distributions payable | 3,632 | 4,315 | |||||
Customer payables | 31,715 | 29,497 | |||||
Total current liabilities | 101,571 | 85,176 | |||||
Acquisition earn out payables | — | 18,390 | |||||
Deferred taxes and other long-term liabilities | 1,811 | 2,899 | |||||
Total liabilities | 103,382 | 106,465 | |||||
Stockholders’ equity: | |||||||
Common stock, $0.001 par value; 120,000,000 shares authorized; 32,596,680 shares issued and 29,633,702 shares outstanding at June 30, 2014; 31,811,764 shares issued and outstanding at September 30, 2013 | 28 | 31 | |||||
Treasury stock | (44,870 | ) | — | ||||
Additional paid-in capital | 223,939 | 206,861 | |||||
Accumulated other comprehensive income | 594 | 518 | |||||
Retained earnings | 138,566 | 107,469 | |||||
Total stockholders’ equity | 318,257 | 314,879 | |||||
Total liabilities and stockholders’ equity | $ | 421,639 | $ | 421,344 | |||
Liquidity Services, Inc. and Subsidiaries | ||||||||||||||||
Unaudited Consolidated Statements of Operations | ||||||||||||||||
(Dollars in Thousands, Except Per Share Data) | ||||||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenue | $ | 100,307 | $ | 99,673 | $ | 296,697 | $ | 307,202 | ||||||||
Fee revenue | 26,658 | 24,526 | 80,545 | 69,526 | ||||||||||||
Total revenue | 126,965 | 124,199 | 377,242 | 376,728 | ||||||||||||
Costs and expenses: | ||||||||||||||||
Cost of goods sold (excluding amortization) | 54,537 | 49,977 | 156,520 | 147,045 | ||||||||||||
Profit-sharing distributions | 8,254 | 8,649 | 26,683 | 27,002 | ||||||||||||
Technology and operations | 27,420 | 21,851 | 82,111 | 66,800 | ||||||||||||
Sales and marketing | 10,661 | 10,127 | 30,951 | 30,428 | ||||||||||||
General and administrative | 11,793 | 10,096 | 36,535 | 35,907 | ||||||||||||
Amortization of contract intangibles | 2,349 | 2,407 | 7,028 | 7,023 | ||||||||||||
Depreciation and amortization | 1,927 | 1,984 | 5,904 | 5,952 | ||||||||||||
Acquisition costs and related fair value adjustments | (18,564 | ) | 239 | (18,384 | ) | 5,826 | ||||||||||
Total costs and expenses | 98,377 | 105,330 | 327,348 | 325,983 | ||||||||||||
Income from operations | 28,588 | 18,869 | 49,894 | 50,745 | ||||||||||||
Interest and other (expense) income, net | (197 | ) | (56 | ) | (297 | ) | 772 | |||||||||
Income before provision for income taxes | 28,391 | 18,813 | 49,597 | 51,517 | ||||||||||||
Provision for income taxes | (10,018 | ) | (7,525 | ) | (18,500 | ) | (20,822 | ) | ||||||||
Net income | $ | 18,373 | $ | 11,288 | $ | 31,097 | $ | 30,695 | ||||||||
Basic earnings per common share | $ | 0.59 | $ | 0.36 | $ | 0.98 | $ | 0.97 | ||||||||
Diluted earnings per common share | $ | 0.59 | $ | 0.35 | $ | 0.98 | $ | 0.94 | ||||||||
Basic weighted average shares outstanding | 30,937,394 | 31,651,061 | 31,770,490 | 31,565,109 | ||||||||||||
Diluted weighted average shares outstanding | 30,937,394 | 32,540,187 | 31,893,512 | 32,642,046 | ||||||||||||
Liquidity Services, Inc. and Subsidiaries | ||||||||||||||||
Unaudited Consolidated Statements of Cash Flows | ||||||||||||||||
(Dollars In Thousands) | ||||||||||||||||
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Operating activities | ||||||||||||||||
Net income | $ | 18,373 | $ | 11,288 | $ | 31,097 | $ | 30,695 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
Depreciation and amortization | 4,276 | 4,391 | 12,932 | 12,975 | ||||||||||||
Gain on early extinguishment of debt |
- |
- |
- |
(1,000 | ) | |||||||||||
(Gain) loss on earn out liability | (18,564 | ) | 91 | (18,390 | ) | 5,345 | ||||||||||
Stock compensation expense | 2,950 | 2,927 | 9,517 | 10,229 | ||||||||||||
(Benefit) provision for inventory allowance | (69 | ) | (376 | ) | 222 | (1,109 | ) | |||||||||
Provision (benefit) for doubtful accounts | 53 | (136 | ) | 144 | (243 | ) | ||||||||||
Incremental tax benefit from exercise of common stock options | (260 | ) | (698 | ) | (3,556 | ) | (6,074 | ) | ||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Accounts receivable | 2,695 | (4,461 | ) | (401 | ) | (6,352 | ) | |||||||||
Inventory | 2,320 | (2,153 | ) | (40,350 | ) | (5,932 | ) | |||||||||
Prepaid and deferred taxes | 6,052 | 4,442 | (1,698 | ) | (826 | ) | ||||||||||
Prepaid expenses and other assets | 113 | 817 | 1,418 | 4,118 | ||||||||||||
Accounts payable | (6,132 | ) | 1,518 | (774 | ) | 2,284 | ||||||||||
Accrued expenses and other | (13,909 | ) | (2,589 | ) | 15,634 | (8,608 | ) | |||||||||
Profit-sharing distributions payable | (1,020 | ) | (1,501 | ) | (683 | ) | (1,228 | ) | ||||||||
Customer payables | (402 | ) | (6,812 | ) | 2,217 | (6,226 | ) | |||||||||
Acquisition earn out payables |
- |
- |
- |
(11,422 | ) | |||||||||||
Other liabilities | (438 | ) | (339 | ) | (2,234 | ) | 199 | |||||||||
Net cash (used in) provided by operating activities | (3,962 | ) | 6,409 | 5,095 | 16,825 | |||||||||||
Investing activities |
||||||||||||||||
Increase in goodwill and intangibles and cash paid for acquisitions | (39 | ) | (21 | ) | (39 | ) | (14,719 | ) | ||||||||
Purchases of property and equipment | (1,544 | ) | (1,388 | ) | (6,494 | ) | (3,909 | ) | ||||||||
Net cash used in investing activities | (1,583 | ) | (1,409 | ) | (6,533 | ) | (18,628 | ) | ||||||||
Financing activities |
||||||||||||||||
Repurchases of common stock | (41,816 | ) |
- |
(44,873 | ) |
- |
||||||||||
Repayment of notes payable |
- |
- |
- |
(39,000 | ) | |||||||||||
Payment of acquisition contingent liabilities |
- |
- |
- |
(8,185 | ) | |||||||||||
Proceeds from exercise of common stock options (net of tax) | 1,775 | 890 | 4,006 | 1,394 | ||||||||||||
Incremental tax benefit from exercise of common stock options | 260 | 698 | 3,556 | 6,074 | ||||||||||||
Net cash provided by (used in) financing activities | (39,781 | ) | 1,588 | (37,311 | ) | (39,717 | ) | |||||||||
Effect of exchange rate differences | 508 | (459 | ) | 588 | 65 | |||||||||||
Net increase (decrease) in cash and cash equivalents | (44,818 | ) | 6,129 | (38,161 | ) | (41,455 | ) | |||||||||
Cash and cash equivalents at beginning of the period | 101,766 | 57,198 | 95,109 | 104,782 | ||||||||||||
Cash and cash equivalents at end of period | $ | 56,948 | $ | 63,327 | $ | 56,948 | $ | 63,327 | ||||||||
Supplemental disclosure of cash flow information |
||||||||||||||||
Cash paid for income taxes | $ | 3,676 | $ | 1,728 | $ | 16,650 | $ | 12,221 | ||||||||
Cash paid for interest |
- |
6 |
- |
2,029 | ||||||||||||
Note payable issued in connection with acquisition |
- |
- |
- |
- |
||||||||||||
Contingent purchase price accrued |
- |
- |
- |
18,050 | ||||||||||||
Source:
Liquidity Services, Inc.
Julie Davis, 202-467-6868 ext. 2234
Senior
Director, Investor Relations
julie.davis@liquidityservices.com