Vista Outdoor Announces FY19 Third Quarter Operating Results

February 7, 2019

Vista Outdoor Announces FY19 Third Quarter Operating Results 

Vista Outdoor Delivers on Cost Reduction and Profitability Initiatives

Vista Outdoor Takes Non-Cash Goodwill and Intangible Asset Impairment Charge

Vista Outdoor Updates FY19 Guidance

Company Release - 2/7/2019 6:55 AM ET

ANOKA, Minn., Feb. 7, 2019 /PRNewswire/ -- Vista Outdoor Inc. (NYSE: VSTO) today reported operating results for the third quarter of its Fiscal Year 2019 (FY19), which ended on December 30, 2018.

"Vista Outdoor continues to build on our successes and deliver on our commitments," said Vista Outdoor Chief Executive Officer Chris Metz. "While we continue to face market pressures, specifically in our ammunition business, we are driving out cost and improving profitability across the portfolio. This has manifested in our delivery of three consecutive quarters of adjusted EPS growth and significant reductions in our adjusted operating expenses.  We are also continuing with our portfolio reshaping, having made substantial progress on our planned divestiture of Savage Arms.  We have also continued to build a more flexible and resilient Vista Outdoor balance sheet, having completed a refinancing of our primary corporate credit facilities during the third quarter, and we expect to use proceeds from the Savage divestiture to continue our deleveraging process.  I am pleased with the progress on our turnaround and remain optimistic that we are making the correct decisions to position our company for success."

For the third quarter ended December 30, 2018:

  • Sales were $468 million, down 20 percent from the prior-year quarter, down 13 percent on an organic basis excluding results from our recently sold Bolle, Serengeti and Cebe brands.
  • Gross profit was $94 million, down 25 percent from the prior-year quarter, down 15 percent on an organic basis excluding results from our recently sold Bolle, Serengeti and Cebe brands.
  • Operating expenses were $609 million, which reflects a pre-tax, non-cash goodwill and intangible impairment charge of $433 million and an $84 million impairment related to an expected loss on the sale of the company's held-for-sale assets.  This compares to $107 million of operating expenses in the prior-year quarter.  Adjusted operating expenses were $80 million compared to $103 million in the prior-year quarter.
  • Including the pre-tax, non-cash goodwill and intangible impairment charge, fully diluted earnings per share (EPS) was $(8.94), compared to $0.94 in the prior-year quarter.  Adjusted EPS was $0.09, compared to $0.13 in the prior-year quarter.
  • Cash flow provided by operating activities year to date was $61 million, compared to $246 million in the prior-year period.  Year-to-date free cash flow generation was $51 million, compared to free cash flow of $208 million in the prior-year period.
  • Tax rate was 3.4 percent compared to (725.3) percent in the prior-year quarter.  The adjusted tax rate was (51.8) percent, compared to 25.9 percent in the prior-year quarter.

Please see the tables in this press release for a reconciliation of non-GAAP adjusted gross profit, operating expenses, operating profit, tax rate, fully diluted earnings per share, and free cash flow to the comparable GAAP measures.

Outlook for Fiscal Year 2019
"The company has delivered another solid quarter of results towards our strategic transformation in a very competitive market environment. While lower volumes drove gross profit dollars down, we were successfully able to sequentially improve our gross profit rate by 76 basis points on an organic basis, as well as a 22% year over year reduction in adjusted operating expenses, or down 12% on an organic basis," said Vista Outdoor Chief Financial Officer Mick Lopez. "While we are lowering our sales guidance due to continued market challenges, we are pleased to be able to hold our adjusted EPS guidance range through a continued focus on our cost savings initiatives.  We remain focused on delivering disciplined progress towards our strategic transformation."

Vista Outdoor's current guidance for FY19 is as follows:

  • Sales in a range of $2.00 billion to $2.05 billion, compared to $2.10 - $2.16 billion
  • Interest expense of approximately $52 million, compared to $55 million
  • Tax rate reported of approximately 5 percent and an adjusted tax rate of approximately 20 percent, compared to 10 percent and adjusted rate of 30 percent
  • Earnings per share in a range of $(10.36) to $(10.21) and adjusted earnings per share in a range of $0.20 to $0.35, compared to a previous earnings per share in a range of $(1.32) to $(1.17), and adjusted earnings per share $0.20 to $0.35
  • Capital expenditures of approximately $45 million, compared to $60 million
  • Free cash flow remains in a range of $70 million to $100 million

The guidance above does not include the impact of any future strategic acquisitions, divestitures, investments, business combinations or other significant transactions.

Earnings Conference Call Webcast Information
Vista Outdoor will hold an investor conference call to discuss its third quarter FY19 financial results on February 7, at 9 a.m. ET. The conference call will be accessible through live webcast. Interested investors and other individuals can access the webcast and view and/or download the earnings press release, including a reconciliation of non-GAAP financial measures, and the related earnings release presentation slides, which will also include detailed segment information, via Vista Outdoor's website (www.vistaoutdoor.com). Choose "Investors" then "Events and Presentations." For those who cannot participate in the live webcast, a telephone recording of the conference call will be available for one month after the call. The telephone number is 719-457-0820, and the confirmation code is 8175688.

Reconciliation of Non-GAAP Financial Measures

Gross Profit, Operating Profit, and Earnings Per Share
The adjusted gross profit, adjusted operating expenses, adjusted operating profit (adjusted EBIT), adjusted other income/(expense), adjusted interest, adjusted tax rate, adjusted net income, and adjusted earnings per share (adjusted EPS) presented below are non-GAAP financial measures. Vista Outdoor defines these measures as gross profit, operating profit (EBIT), tax rate, and EPS excluding, where applicable, the impact of costs incurred for contingent consideration, current and potential transactions, debt issuance costs, CEO/CFO transition, goodwill and intangibles impairment, impairment of held-for-sale assets, business transformation activities, reorganization, and tax reform. Vista Outdoor management is presenting these measures so a reader may compare gross profit, EBIT, tax rate, and EPS excluding these items, as the measures provide investors with an important perspective on the operating results of the company. Vista Outdoor management uses this measurement internally to assess business performance, and Vista Outdoor's definition may differ from those used by other companies.

 

   
                             

Quarter ended December 30, 2018:

                                     

(in thousands)

                                     
   

Gross
Profit

 

Operating
Expenses

 

Operating
Profit

 

Other
Income /
(Expense)

 

Interest
Expense

 

Income
Tax

 

Income
Tax
Rate

 

Net
Income

 

EPS

   

As reported

 

$

94,236

   

$

609,387

   

$

(515,151)

   

$

(1,871)

   

$

(16,003)

   

$

(18,383)

   

3.4

%

 

$

(514,642)

   

$

(8.94)

   

Contingent consideration

 

   

(843)

   

843

   

   

   

202

       

641

   

0.01

   

Transaction costs

 

   

(1,786)

   

1,786

   

   

   

429

       

1,357

   

0.02

   

Debt issuance costs

 

   

   

   

   

3,061

   

735

       

2,326

   

0.04

   

Goodwill and intangibles impairment

 

   

(432,612)

   

432,612

   

   

   

12,183

       

420,429

   

7.30

   

Impairment of held-for-sale assets

 

   

(83,854)

   

83,854

   

   

   

       

83,854

   

1.46

   

Transformation

 

2,701

   

(9,827)

   

12,528

   

1,871

   

   

3,007

       

11,392

   

0.20

   

As adjusted

 

$

96,937

   

$

80,465

   

$

16,472

   

$

   

$

(12,942)

   

$

(1,827)

   

(51.8)

%

 

$

5,357

   

$

0.09

   
                                       

Quarter ended December 31, 2017:

                                     

(in thousands)

                                     
   

Gross
Profit

 

Operating
Expenses

 

Operating
Profit

 

Other
Income /
(Expense)

 

Interest
Expense

 

Income
Tax

 

Income
Tax
Rate

 

Net
Income

 

EPS

   

As reported

 

$

126,105

   

$

107,099

   

$

19,006

   

$

   

$

(12,494)

   

$

(47,231)

   

(725.3)

%

 

$

53,743

   

$

0.94

   

Contingent consideration

 

   

(843)

   

843

   

   

   

285

       

558

   

0.01

   

Transaction costs

 

   

(597)

   

597

   

   

   

202

       

395

   

0.01

   

Tax reform

 

   

   

   

   

   

48,800

       

(48,800)

   

(0.85)

   

CEO/CFO transition costs

 

   

(763)

   

763

   

   

   

71

       

692

   

0.01

   

Reorganization

 

   

(1,651)

   

1,651

   

   

   

558

       

1,093

   

0.02

   

As adjusted

 

$

126,105

   

$

103,245

   

$

22,860

   

$

   

$

(12,494)

   

$

2,685

   

25.9      %

 

$

7,681

   

$

0.13

   
   
     
   

 

           

Outdoor Products

         

Quarter ended December 30, 2018:

         

(in thousands)

         
   

Cost of Sales

 

Gross Profit

 

As reported

 

$

172,299

   

$

54,143

   

Business transformation

 

(2,317)

   

2,317

   

As adjusted

 

$

169,982

   

$

56,460

   
           

Shooting Sports

         

Quarter ended December 30, 2018:

         

(in thousands)

         
   

Cost of Sales

 

Gross Profit

 

As reported

 

$

201,234

   

$

40,095

   

Business transformation

 

(384)

   

384

   

As adjusted

 

$

200,850

   

$

40,479

   
           

*NOTE: Adjustments to "as reported" results are items that are excluded to arrive at the "as adjusted" results for the quarters ended December 30, 2018 and December 31, 2017. EPS amounts may not foot due to rounding.

For the third quarter ended December 30, 2018:

During the quarter ended December 30, 2018, we recorded a portion of the approximately $10 million of compensation for the Camp Chef earn-out, which will be paid over the next year, subject to continued Camp Chef leadership employment and the achievement of certain incremental profitability growth milestones. Given this balance is related to the purchase price of the company and is not normal compensation of the employees and will not be a continuing cost, we do not believe these costs are indicative of operations of the company. The tax effect of the contingent consideration cost was calculated based on a blended statutory rate of approximately 24 percent.

During the quarter ended December 30, 2018, we incurred transaction costs associated with possible and completed transactions, including advisory, legal, and accounting service fees. Given the nature of transaction costs, and differences in these amounts from one transaction to another, the company feels these costs are not indicative of operations of the company. The tax effect of the transaction costs that are deductible for tax was calculated based on a blended statutory rate of approximately 24 percent.

During the quarter ended December 30, 2018, we wrote off debt issuance costs in connection with the refinancing our Amended and Restated Credit Agreement dated April 1, 2016. Given the infrequent and unique nature of the debt issuance write-off costs, the company believes these costs are not indicative of operations of the company. The tax effect of the transaction costs was calculated based on a blended statutory rate of approximately 24 percent.

During the quarter ended December 30, 2018, we recognized a $433 million total impairment of goodwill and identifiable intangible assets. The trading price of our common stock declined significantly in the quarter ended December 30, 2018, increasing the difference between the market value of Vista Outdoor equity and the book value of the assets recorded on our balance sheet and implying that investors' may believe that the fair value of our reporting units is lower than their book value. In addition, as a result of a weaker than expected 2018 holiday shopping season and increasing uncertainty from the impact of retail bankruptcies, tariffs and other factors affecting the market for our products, we reduced our sales projections for fiscal year 2020 and beyond for a number of our reporting units for purposes of our long-range financial plan, which is updated annually beginning in our third quarter. As a result of these factors, we determined that a triggering event had occurred during the quarter with respect to our Hunting and Shooting Accessories, Outdoor Recreation, and Action Sports reporting units, which required that we assess the fair value of these reporting units using the income-based and market-based approaches described above. Given the unusual and infrequent nature of this impairment we do not believe these costs are indicative of operations of the company. The tax effect of the goodwill and intangibles impairment charge was determined based on the fact that the goodwill impairment charge of $328 million, a portion of which was non-deductible and the remainder was deductible at a rate of approximately 24 percent for tax purposes, and the remaining intangible asset impairment of $105 million was deductible at a rate of approximately 24 percent. The current quarter impairment caused the Company to be in a three-year cumulative loss position, which resulted in a valuation allowance on deferred tax assets to be recorded. Given the unusual and infrequent nature of this valuation allowance, we do not believe the $29 million tax expense related to the valuation allowance of the deferred tax assets is indicative of operations of the company.

During the quarter ended December 30, 2018, Vista Outdoor recognized a loss of $84 million related to the impairment of the firearms held-for-sale assets. Given the infrequent and unique nature of the firearms business divestiture, the company believes these costs are not indicative of ongoing operations. There is no tax effect of this loss because it is not deductible for tax purposes.

During the quarter ended December 30, 2018, Vista Outdoor also incurred business transformation costs related to the sublease of the former corporate headquarters, operational realignments, and the implementation of a new ERP system. Given the infrequent and unique nature of these business transformation costs, the company believes these costs are not indicative of ongoing operations. The tax effect of these costs was calculated based on a blended statutory rate of approximately 24 percent.

For the third quarter ended December 31, 2017:

During the quarter ended December 31, 2017, we recorded a portion of the approximately $10 million of compensation for the Camp Chef earn-out, which is paid over the three years after acquisition, subject to continued Camp Chef leadership employment and the achievement of certain incremental growth milestones. The tax effect of the contingent consideration adjustment was calculated based on a blended statutory rate of approximately 34 percent. Given this contingent consideration amount relates to the purchase price of a company and is not normal ongoing compensation of the employees, we do not believe these costs are indicative of operations.

During the quarter ended December 31, 2017, we incurred transaction costs associated with possible transactions, including advisory, legal, and accounting service fees. Given the nature of transaction costs, and differences in these amounts from one acquisition to another, we feel these costs are not indicative of operations of the company. The tax effect of the transaction costs was calculated based on a blended statutory rate of approximately 34 percent.

During the quarter ended December 31, 2017, we completed our search for a permanent CEO and announced the departure of the CFO. During the quarter ended December 31, 2017 we incurred costs related to severance and executive search fees related to the CEO and CFO transitions. We believe these costs are not indicative of the ongoing operations of the company. The tax effect of the costs was calculated based on a blended statutory rate of approximately 34 percent partially offset by a tax deduction shortfall.

During the quarter ended December 31, 2017, we recognized a tax benefit related to the revaluation of the balance sheet as a result of tax legislation which has been enacted in the United States and France. We believe the tax benefit related to the revaluation of the balance sheet is not indicative of the ongoing operations of the company.

During the quarter ended December 31, 2017, we incurred costs related to reorganization. These costs relate to severance costs associated with positions that have been eliminated as well as consulting costs related to the review of our organizational structure and portfolio of brands. Given the infrequent and unique nature of the reorganization, we believe these costs are not indicative of ongoing operations of the company. The tax effect of the transaction costs was calculated based on a blended statutory rate of approximately 34 percent.

Free Cash Flow 
Free cash flow is defined as cash provided by (used for) operating activities less capital expenditures, and excluding the following costs which have been adjusted for applicable tax amounts: contingent consideration, transaction costs paid to date, debt issuance costs, CEO/CFO transition costs paid to date, loss on Eyewear sale, business transformation costs paid to date, and reorganization costs paid to date. Vista Outdoor management believes free cash flow provides investors with an important perspective on the cash available for debt repayment, share repurchases and acquisitions after making the capital investments required to support ongoing business operations. Vista Outdoor management uses free cash flow internally to assess both business performance and overall liquidity.

 

               

(in thousands)

 

Nine months ended
December 30, 2018

 

Nine months ended
December 31, 2017

 

Projected year ending
March 31, 2019

 

Cash provided by operating activities

 

$

60,948

   

$

246,089

   

$93,798–$123,798

   

Capital Expenditures

 

(30,911)

   

(43,561)

   

~(45,000)

   

Contingent consideration

 

3,371

   

3,371

   

3,371

   

Transaction costs

 

7,456

   

647

   

7,456

   

Debt issuance costs

 

(1,503)

   

   

(1,503)

   

CEO/CFO transition costs

 

   

(119)

   

   

Loss on Eyewear sale

 

1,379

   

   

1,379

   

Transformation costs

 

10,499

   

   

10,499

   

Reorganization costs

 

   

1,084

   

   

Free cash flow

 

$

51,239

   

$

207,511

   

$70,000–$100,000

 
               

 

Adjusted Earnings Per Share - Guidance Reconciliation Table
The projected adjusted earnings per share (EPS), excluding the impact of costs incurred to date for contingent consideration, current and possible transactions, debt issuance costs, goodwill and intangibles impairment, impairment of held-for-sale assets, loss on Eyewear sale, business transformation and reorganization activities, and tax reform, is a non-GAAP financial measure that Vista Outdoor defines as EPS excluding the impact of these items. Vista Outdoor management is presenting this measure so a reader may compare EPS, excluding these items, as this measure provides investors with an important perspective on the operating results of the company. Vista Outdoor management uses this measurement internally to assess business performance, and Vista Outdoor's definition may differ from those used by other companies.

 

     

Current FY19 Full-Year Adjusted EPS Guidance

         
   

Low

 

High

 

EPS guidance including transaction costs, debt issuance costs, intangibles impairment, loss on
Eyewear sale, business transformation costs, and tax reform

 

$

(10.36)

   

$

(10.21)

   

Contingent consideration

 

0.04

   

0.04

   

Transaction costs

 

0.13

   

0.13

   

Debt issuance costs

 

0.08

   

0.08

   

Goodwill and intangibles impairment

 

7.61

   

7.61

   

Impairment of Firearms held-for-sale assets

 

1.46

   

1.46

   

Loss on Eyewear sale

 

0.89

   

0.89

   

Transformation

 

0.39

   

0.39

   

Tax reform

 

(0.04)

   

(0.04)

   

Adjusted EPS guidance

 

$

0.20

   

$

0.35

   
           

 

About Vista Outdoor Inc.
Vista Outdoor is a leading global designer, manufacturer and marketer of consumer products in the growing outdoor sports and recreation markets. The company operates in two segments, Outdoor Products and Shooting Sports, and has a portfolio of well-recognized brands that provides consumers with a wide range of performance-driven, high-quality and innovative products for individual outdoor recreational pursuits. Vista Outdoor products are sold at leading retailers and distributors across North America and worldwide. Vista Outdoor has manufacturing and distribution facilities in 18 locations in the United States, Canada, Mexico, and Puerto Rico along with international customer service, sales, and sourcing operations in Asia, Australia, Canada, and Europe.

Forward-Looking Statements
Certain statements in this press release and other oral and written statements made by Vista Outdoor from time to time are forward-looking statements, including those that discuss, among other things: Vista Outdoor's plans, objectives, expectations, intentions, strategies, goals, outlook or other non-historical matters; projections with respect to future revenues, income, earnings per share or other financial measures for Vista Outdoor; and the assumptions that underlie these matters. The words 'believe', 'expect', 'anticipate', 'intend', 'aim', 'should' and similar expressions are intended to identify such forward-looking statements.  To the extent that any such information is forward-looking, it is intended to fit within the safe harbor for forward-looking information provided by the Private Securities Litigation Reform Act of 1995. Numerous risks, uncertainties and other factors could cause Vista Outdoor's actual results to differ materially from expectations described in such forward-looking statements, including the following: general economic and business conditions in the United States and Vista Outdoor's other markets outside the United States, including conditions affecting employment levels, consumer confidence and spending, conditions in the retail environment, and other economic conditions affecting demand for our products and the financial health of our customers; Vista Outdoor's ability to attract and retain key personnel and maintain and grow its relationships with customers, suppliers and other business partners, including Vista Outdoor's ability to obtain acceptable third party licenses; Vista Outdoor's ability to adapt its products to changes in technology, the marketplace and customer preferences, including our ability to respond to shifting preferences of the end consumer from brick and mortar retail to online retail; Vista Outdoor's ability to maintain and enhance brand recognition and reputation; others' use of social media to disseminate negative commentary about us and boycotts; reductions in or unexpected changes in or our inability to accurately forecast demand for ammunition, firearms or accessories or other outdoor sports and recreation products; risks associated with Vista Outdoor's sales to significant retail customers, including unexpected cancellations, delays and other changes to purchase orders; supplier capacity constraints, production disruptions or quality or price issues affecting Vista Outdoor's operating costs; Vista Outdoor's competitive environment; risks associated with diversification into new international and commercial markets including regulatory compliance; changes in the current tariff structures; the supply, availability and costs of raw materials and components; increases in commodity, energy and production costs; changes in laws, rules and regulations relating to Vista Outdoor's business, such as federal and state firearms and ammunition regulations; Vista Outdoor's ability to realize expected benefits from acquisitions and integrate acquired businesses; Vista Outdoor's ability to execute our strategic transformation plan, including our ability to realize expected benefits from the successful divestiture of non-core brands and profitability improvement initiatives; Vista Outdoor's ability to take advantage of growth opportunities in international and commercial markets; foreign currency exchange rates and fluctuations in those rates; the outcome of contingencies, including with respect to litigation and other proceedings relating to intellectual property, product liability, warranty liability, personal injury and environmental remediation; risks associated with cybersecurity and other industrial and physical security threats; capital market volatility and the availability of financing; changes to accounting standards or policies; and changes in tax rules or pronouncements. You are cautioned not to place undue reliance on any forward-looking statements we make. Vista Outdoor undertakes no obligation to update any forward-looking statements except as otherwise required by law. For further information on factors that could impact Vista Outdoor, and statements contained herein, please refer to Vista Outdoor's filings with the Securities and Exchange Commission.

 

 

VISTA OUTDOOR INC

CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)

(preliminary and unaudited)

 
   

Quarter ended

 

Nine months ended

(Amounts in thousands except per share data)

 

December 30,
2018

 

December 31,
2017

 

December 30,
2018

 

December 31,
2017

Sales, net

 

$

467,771

   

$

581,204

   

$

1,543,192

   

$

1,737,236

 

Cost of sales

 

373,535

   

455,099

   

1,226,861

   

1,325,596

 

Gross profit

 

94,236

   

126,105

   

316,331

   

411,640

 

Operating expenses:

               

Research and development

 

6,503

   

6,875

   

20,681

   

22,113

 

Selling, general, and administrative

 

86,418

   

100,224

   

284,754

   

306,036

 

Goodwill and intangibles impairment (Note 11)

 

432,612

   

   

456,023

   

152,320

 

Impairment of held-for-sale assets

 

83,854

   

   

128,775

   

 

Income (loss) before other expense, interest, and income taxes

 

(515,151)

   

19,006

   

(573,902)

   

(68,829)

 

Other income (expense), net

 

(1,871)

   

   

(6,796)

   

 

Interest expense, net

 

(16,003)

   

(12,494)

   

(46,340)

   

(37,456)

 

Income (loss) before income taxes

 

(533,025)

   

6,512

   

(627,038)

   

(106,285)

 

Income tax provision (benefit)

 

(18,383)

   

(47,231)

   

(27,230)

   

(61,975)

 

Net income (loss)

 

$

(514,642)

   

$

53,743

   

$

(599,808)

   

$

(44,310)

 

Earnings (loss) per common share:

               

Basic

 

$

(8.94)

   

$

0.94

   

$

(10.43)

   

$

(0.78)

 

Diluted

 

$

(8.94)

   

$

0.94

   

$

(10.43)

   

$

(0.78)

 

Weighted-average number of common shares outstanding:

               

Basic

 

57,572

   

57,253

   

57,525

   

57,113

 

Diluted

 

57,572

   

57,294

   

57,525

   

57,113

 

 

 

VISTA OUTDOOR INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(preliminary and unaudited)

 

(Amounts in thousands except share data)

 

December 30, 2018

 

March 31, 2018

ASSETS

       

Current assets:

       

Cash and cash equivalents

 

$

37,624

   

$

22,870

 

Net receivables

 

340,016

   

421,763

 

Net inventories

 

425,473

   

382,278

 

Income tax receivable

 

12,044

   

3,379

 

Assets held for sale

 

236,810

   

200,440

 

Other current assets

 

18,519

   

27,962

 

Total current assets

 

1,070,486

   

1,058,692

 

Net property, plant, and equipment

 

219,776

   

277,207

 

Goodwill

 

204,496

   

657,536

 

Net intangible assets

 

364,616

   

592,279

 

Deferred charges and other non-current assets

 

17,343

   

29,122

 

Total assets

 

$

1,876,717

   

$

2,614,836

 

LIABILITIES AND EQUITY

       

Current liabilities:

       

Current portion of long-term debt

 

$

19,335

   

$

32,000

 

Accounts payable

 

136,550

   

114,549

 

Accrued compensation

 

26,556

   

36,346

 

Federal excise tax

 

14,785

   

22,701

 

Liabilities held for sale

 

40,592

   

42,177

 

Other current liabilities

 

125,430

   

97,447

 

Total current liabilities

 

363,248

   

345,220

 

Long-term debt

 

729,594

   

883,399

 

Deferred income tax liabilities

 

18,497

   

66,196

 

Accrued pension and postemployment benefits

 

35,733

   

38,196

 

Other long-term liabilities

 

63,019

   

64,335

 

Total liabilities

 

1,210,091

   

1,397,346

 
         

Common stock — $.01 par value:

       

Authorized — 500,000,000 shares

       

Issued and outstanding — 57,573,713 shares as of December 30, 2018 and
57,431,299 shares as of March 31, 2018

 

576

   

574

 

Additional paid-in capital

 

1,760,075

   

1,746,182

 

Accumulated deficit

 

(756,334)

   

(156,526)

 

Accumulated other comprehensive loss

 

(73,998)

   

(104,296)

 

Common stock in treasury, at cost — 6,390,726 shares held as of December 30, 2018
and 6,533,140 shares held as of March 31, 2018

 

(263,693)

   

(268,444)

 

Total stockholders' equity

 

666,626

   

1,217,490

 

Total liabilities and stockholders' equity

 

$

1,876,717

   

$

2,614,836

 

 

 

VISTA OUTDOOR INC

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(preliminary and unaudited)

 
   

Nine months ended

(Amounts in thousands)

 

December 30,
2018

 

December 31,
2017

Operating Activities:

       

Net income (loss)

 

$

(599,808)

   

$

(44,310)

 

Adjustments to net income (loss) to arrive at cash provided by operating activities:

       

Depreciation

 

40,112

   

41,412

 

Amortization of intangible assets

 

19,284

   

26,653

 

Impairment of held-for-sale assets

 

128,775

   

 

Goodwill and intangibles impairment

 

456,023

   

152,320

 

Deferred financing costs expensed

 

10,458

   

2,260

 

Deferred income taxes

 

(26,610)

   

(76,173)

 

Loss on disposal of property, plant, and equipment

 

8,098

   

87

 

Loss on disposition

 

4,925

   

 

Stock-based compensation

 

5,838

   

7,868

 

Changes in assets and liabilities:

       

Net receivables

 

47,088

   

12,254

 

Net inventories

 

(88,657)

   

111,250

 

Accounts payable

 

36,961

   

(8,456)

 

Accrued compensation

 

(6,911)

   

10,654

 

Accrued income taxes

 

(4,872)

   

31,258

 

Federal excise tax

 

(3,630)

   

(6,083)

 

Pension and other postretirement benefits

 

(555)

   

(8,960)

 

Other assets and liabilities

 

34,429

   

(5,945)

 

Cash provided by operating activities

 

60,948

   

246,089

 

Investing Activities:

       

Capital expenditures

 

(30,911)

   

(43,561)

 

Proceeds from sale of Eyewear business

 

151,595

   

 

Proceeds from the disposition of property, plant, and equipment

 

365

   

88

 

Cash provided by (used for) investing activities

 

121,049

   

(43,473)

 

Financing Activities:

       

Borrowings on lines of credit

 

440,000

   

250,000

 

Payments on lines of credit

 

(180,000)

   

(410,000)

 

Proceeds from issuance of long-term debt

 

149,343

   

 

Payments made on long-term debt

 

(576,000)

   

(24,000)

 

Payments made for debt issuance costs

 

(10,271)

   

(1,805)

 

Settlement from former parent

 

13,047

   

 

Deferred payments for acquisitions

 

(1,348)

   

(1,348)

 

Shares withheld for payroll taxes

 

(1,001)

   

(2,982)

 

Proceeds from employee stock compensation plans

 

   

4,237

 

Cash used for financing activities

 

(166,230)

   

(185,898)

 

Effect of foreign exchange rate fluctuations on cash

 

(1,013)

   

1,486

 

Increase in cash and cash equivalents

 

14,754

   

18,204

 

Cash and cash equivalents at beginning of period

 

22,870

   

45,075

 

Cash and cash equivalents at end of period

 

$

37,624

   

$

63,279

 

 

 

Media Contact:

Investor Contact:

   

Rocky Krivijanski

Kelly Reisdorf

Phone: 571-343-7003

Phone: 763-433-1028

E-mail: media.relations@vistaoutdoor.com

E-mail:investor.relations@vistaoutdoor.com

 

CisionView original content to download multimedia:http://www.prnewswire.com/news-releases/vista-outdoor-announces-fy19-third-quarter-operating-results-300791366.html

SOURCE Vista Outdoor Inc.