Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
BLUELINX HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND
COMPREHENSIVE INCOME
(In thousands, except per share data)
(Unaudited)
Three Months Ended Six Months Ended
July 2, 2022 July 3, 2021 July 2, 2022 July 3, 2021
Net sales $ 1,239,379 $ 1,307,913 $ 2,541,684 $ 2,333,382
Cost of sales 1,037,971 1,056,741 2,049,225 1,901,818
Gross profit 201,408 251,172 492,459 431,564
Operating expenses (income):
Selling, general, and administrative 91,338 87,010 182,627 162,569
Depreciation and amortization 6,518 7,080 13,264 14,545
Amortization of deferred gains on real estate ( 984 ) ( 984 ) ( 1,968 ) ( 1,967 )
Gains from sales of property ( 144 ) — ( 144 ) ( 1,287 )
Other operating expenses 626 871 1,464 983
Total operating expenses 97,354 93,977 195,243 174,843
Operating income 104,054 157,195 297,216 256,721
Non-operating expenses (income):
Interest expense, net 11,255 9,143 22,548 25,377
Other expense (income), net 139 ( 314 ) 1,277 ( 628 )
Income before provision for income taxes 92,660 148,366 273,391 231,972
Provision for income taxes 21,388 34,908 68,710 56,654
Net income $ 71,272 $ 113,458 $ 204,681 $ 175,318
Basic income per share $ 7.64 $ 11.88 $ 21.49 $ 18.44
Diluted income per share $ 7.48 $ 11.61 $ 21.07 $ 18.15
Comprehensive income:
Net income $ 71,272 $ 113,458 $ 204,681 $ 175,318
Other comprehensive income:
Amortization of unrecognized pension gain, net of tax 156 246 312 485
Other ( 20 ) 6 — 17
Total other comprehensive income 136 252 312 502
Comprehensive income $ 71,408 $ 113,710 $ 204,993 $ 175,820
See accompanying Notes.
1
BLUELINX HOLDINGS INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(Unaudited)
July 2, 2022 January 1, 2022
ASSETS
Current assets:
Cash and cash equivalents $ 104,952 $ 85,203
Receivables, less allowances of $ 4,419 and $ 4,024 , respectively
422,659 339,637
Inventories, net 577,648 488,458
Other current assets 35,268 31,869
Total current assets 1,140,527 945,167
Property and equipment, at cost 324,786 318,253
Accumulated depreciation ( 146,170 ) ( 137,099 )
Property and equipment, net 178,616 181,154
Operating lease right-of-use assets 48,210 49,568
Goodwill 47,772 47,772
Intangible assets, net 11,911 13,603
Deferred tax assets 63,037 60,285
Other non-current assets 19,673 19,905
Total assets $ 1,509,746 $ 1,317,454
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable $ 239,515 $ 180,000
Accrued compensation 15,895 22,363
Taxes payable 16,600 6,138
Finance lease liabilities - short-term 8,036 7,864
Operating lease liabilities - short-term 6,185 5,145
Real estate deferred gains - short-term 3,935 3,934
Other current liabilities 15,764 18,347
Total current liabilities 305,930 243,791
Non-current liabilities:
Long-term debt, net of debt issuance costs of $ 4,462 and $ 4,701 , respectively
291,764 291,271
Finance lease liabilities - long-term 263,389 266,853
Operating lease liabilities - long-term 42,104 44,526
Real estate deferred gains - long-term 72,304 74,206
Pension benefit obligation 9,982 11,605
Other non-current liabilities 24,556 21,953
Total liabilities 1,010,029 954,205
Commitments and Contingencies
STOCKHOLDERS’ EQUITY:
Common Stock, $ 0.01 par value, 20,000,000 shares authorized,
9,211,626 and 9,725,760 outstanding on July 2, 2022 and January 1, 2022, respectively
92 97
Additional paid-in capital 199,565 268,085
Accumulated other comprehensive loss ( 29,048 ) ( 29,360 )
Retained earnings 329,108 124,427
Total stockholders’ equity 499,717 363,249
Total liabilities and stockholders’ equity $ 1,509,746 $ 1,317,454
See accompanying Notes.
2
BLUELINX HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT)
(In thousands)
(Unaudited)
Common Stock Additional
Paid-In Capital Accumulated
Other
Comprehensive Loss Retained Earnings Stockholders’ Equity Total
Shares Amount
Balance, January 1, 2022 9,726 $ 97 $ 268,085 $ ( 29,360 ) $ 124,427 $ 363,249
Net income — — — — 133,409 133,409
Impact of pension plan, net of tax — — — 156 — 156
Vesting of restricted stock units 11 — — — — —
Compensation related to share-based grants — — 2,162 — — 2,162
Repurchase of shares to satisfy employee tax withholdings ( 5 ) — ( 393 ) — — ( 393 )
Common stock repurchase and retirement ( 81 ) ( 1 ) ( 6,426 ) — — ( 6,427 )
Other — — — 20 — 20
Balance, April 2, 2022 9,651 96 263,428 ( 29,184 ) 257,836 492,176
Net income — — — — 71,272 71,272
Impact of pension plan, net of tax — — — 156 — 156
Vesting of restricted stock units 181 2 — — — 2
Compensation related to share-based grants — — 1,775 — — 1,775
Repurchase of shares to satisfy employee tax withholdings ( 66 ) ( 1 ) ( 5,777 ) — — ( 5,778 )
Common stock repurchase and retirement ( 554 ) ( 5 ) ( 38,995 ) — — ( 39,000 )
Forward contract for accelerated share repurchase agreement — — ( 21,000 ) — — ( 21,000 )
Other — — 134 ( 20 ) — 114
Balance, July 2, 2022 9,212 $ 92 $ 199,565 $ ( 29,048 ) $ 329,108 $ 499,717
Common Stock Additional
Paid-In Capital Accumulated
Other
Comprehensive Loss Retained Earnings (Accumulated Deficit) Stockholders’ Equity Total
Shares Amount
Balance, January 2, 2021 9,463 $ 95 $ 266,695 $ ( 35,992 ) $ ( 171,706 ) $ 59,092
Net income — — — — 61,860 61,860
Impact of pension plan, net of tax — — — 239 — 239
Vesting of restricted stock units 8 — — — — —
Compensation related to share-based grants — — 1,410 — — 1,410
Repurchase of shares to satisfy employee tax withholdings ( 3 ) — ( 99 ) — — ( 99 )
Other — — — 11 — 11
Balance, April 3, 2021 9,468 95 268,006 ( 35,742 ) ( 109,846 ) 122,513
Net income — — — — 113,458 113,458
Impact of pension plan, net of tax — — — 246 — 246
Vesting of restricted stock units 355 2 — — — 2
Compensation related to share-based grants — — 1,992 — — 1,992
Repurchase of shares to satisfy employee tax withholdings ( 113 ) — ( 5,033 ) — — ( 5,033 )
Other — — ( 2 ) 6 — 4
Balance, July 3, 2021 9,710 $ 97 $ 264,963 $ ( 35,490 ) $ 3,612 $ 233,182
See accompanying Notes.
3
BLUELINX HOLDINGS INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
Six Months Ended
July 2, 2022 July 3, 2021
Cash flows from operating activities:
Net income $ 204,681 $ 175,318
Adjustments to reconcile net income to cash provided by operations:
Depreciation and amortization 13,264 14,545
Amortization of debt discount and issuance costs 493 1,032
Adjustments to debt issuance costs associated with term loan — 5,791
Gains from sales of property ( 144 ) ( 1,287 )
Deferred income tax ( 2,752 ) ( 5,844 )
Amortization of deferred gains from real estate ( 1,968 ) ( 1,967 )
Share-based compensation 3,937 3,402
Changes in operating assets and liabilities:
Accounts receivable ( 83,022 ) ( 143,574 )
Inventories ( 89,190 ) ( 83,606 )
Accounts payable 59,515 61,937
Taxes payable 10,462 10,094
Other current assets ( 3,399 ) ( 3,699 )
Other assets and liabilities ( 8,447 ) ( 9,541 )
Net cash provided by operating activities 103,430 22,601
Cash flows from investing activities:
Proceeds from sale of assets, net 531 2,100
Property and equipment investments ( 6,882 ) ( 2,900 )
Net cash used in investing activities ( 6,351 ) ( 800 )
Cash flows from financing activities:
Borrowings on revolving credit facilities — 638,183
Repayments on revolving credit facilities — ( 606,019 )
Repayments on term loan — ( 43,204 )
Common stock repurchase and retirement ( 66,427 ) —
Debt financing costs — ( 861 )
Repurchase of shares to satisfy employee tax withholdings ( 6,170 ) ( 5,132 )
Principal payments on finance lease liabilities ( 4,733 ) ( 4,671 )
Net cash used in financing activities ( 77,330 ) ( 21,704 )
Net change in cash and cash equivalents 19,749 97
Cash and cash equivalents at beginning of period 85,203 82
Cash and cash equivalents at end of period $ 104,952 $ 179
Supplemental cash flow information:
Interest paid during the period 22,707 18,744
Taxes paid during the period 61,176 52,615
Non-cash transactions:
Property and equipment acquired under finance leases 2,313 10,549
See accompanying Notes.
4
BLUELINX HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
July 2, 2022
(Unaudited)
1. Basis of Presentation and Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited interim condensed consolidated financial statements include the accounts of BlueLinx Holdings Inc. and its wholly owned subsidiaries (the “Company”). We derived the condensed consolidated balance sheet at July 2, 2022 from the audited consolidated financial statements included in our Annual Report on Form 10-K for the fiscal year ended January 1, 2022 (the “Fiscal 2021 Form 10-K”), as filed with the Securities and Exchange Commission (“SEC”) on February 22, 2022. In the opinion of our management, the condensed consolidated financial statements reflect all adjustments, which are of a normal recurring nature, necessary for a fair presentation of our statements of operations and comprehensive income for the three and six months ended July 2, 2022 and July 3, 2021, our balance sheets at July 2, 2022 and January 1, 2022, our statements of stockholders’ equity for the six months ended July 2, 2022 and July 3, 2021, and our statements of cash flows for the six months ended July 2, 2022 and July 3, 2021.
We have condensed or omitted certain notes and other information from the interim condensed consolidated financial statements presented in this report. Therefore, these condensed consolidated interim financial statements should be read in conjunction with the Fiscal 2021 Form 10-K. The results for the three and six months ended July 2, 2022 are not necessarily indicative of results that may be expected for the full year ending December 31, 2022, or any other interim period.
We operate on a 5-4-4 fiscal calendar. Our fiscal year ends on the Saturday closest to December 31 of that fiscal year and may comprise 53 weeks in certain years. Our 2022 fiscal year contains 52 weeks and ends on December 31, 2022. Fiscal 2021 contained 52 weeks and ended on January 1, 2022.
Our financial statements are prepared in conformity with U.S. generally accepted accounting principles (“U.S. GAAP”), which requires us to make estimates based on assumptions about current and, for some estimates, future economic and market conditions, which affect reported amounts and related disclosures in our financial statements. Although our current estimates contemplate current and expected future conditions, as applicable, it is reasonably possible that actual conditions could differ from our expectations, which could materially affect our results of operations and financial position.
Reclassification of Prior Period Presentation
For the six months ended July 3, 2021, we have reclassified certain items within the presentation of our statement of cash flows to align with our statement of cash flows presentation for the six months ended July 2, 2022. Our reclassifications are limited to the operating activities section and include presenting only the impact of deferred income taxes, instead of our full provision for income taxes, as a reconciling item for net income to cash provided by operating activities. We have also reclassified certain items previously presented individually, such as pension expense and pension contributions, to be included in the change of other assets and liabilities. In addition, we are presenting the change in taxes payable, previously included in other assets and liabilities, as a distinct line item in our reconciliation of net income to cash provided by operating activities. These reclassifications, we believe, provide an enhanced level of transparency with regards to the presentation of our statement of cash flows.
Recently Adopted Accounting Standards
Credit Impairment Losses. In June 2016, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) No. 2016-13, “Financial Instruments - Credit Losses (Topic 326).” This ASU sets forth a current expected credit loss (“CECL”) model which requires the measurement of all expected credit losses for financial instruments or other assets (e.g., trade receivables), held at the reporting date based on historical experience, current conditions, and reasonable supportable forecasts. This replaces the existing incurred loss model, is applicable to the measurement of credit losses on financial assets measured at amortized cost, and applies to some off-balance sheet credit exposures. The standard also requires enhanced disclosures to help financial statement users better understand significant estimates and judgments used in estimating credit losses, as well as the credit quality and underwriting standards of an entity's portfolio. The Company adopted this
5
standard in the first quarter of 2022 and the implementation did not have a material impact to the Company’s condensed consolidated financial statements.
Reference Rate Reform. In March 2020, the FASB issued ASU No. 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” The standard provides temporary guidance to ease the potential burden in accounting for reference rate reform primarily resulting from the discontinuation of the publication of certain tenors of the London Inter-bank Offered Rate (“LIBOR”) on December 31, 2021, with complete elimination of the publication of the LIBOR by June 30, 2023. The amendments in this ASU are elective and apply to all entities that have contracts referencing the LIBOR.
The Company’s revolving credit agreement, as further discussed in Note 6 to these condensed consolidated financial statements, currently references the LIBOR for determining interest payable on current and future borrowings and includes provisions for the use of alternative rates if the LIBOR is unavailable. The guidance in this ASU provides a practical expedient which simplifies accounting analyses under current U.S. GAAP for contract modifications if the change is directly related to a change from the LIBOR to a new interest rate index. The Company adopted this standard prospectively in the first quarter of 2022. The implementation did not have a material impact to the Company’s condensed consolidated financial statements or to any key terms of our revolving credit agreement other than the discontinuation of the LIBOR.
Income Taxes. In December 2019, the FASB issued ASU No. 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes.” This ASU simplifies the accounting for income taxes by removing certain exceptions to the general principles in Accounting Standards Codification (“ASC”) 740 and also clarifies and amends existing guidance to improve consistent application. The amendments in this standard are effective for interim periods and fiscal years beginning after December 15, 2020. We adopted this standard effective for fiscal year 2021. The adoption of the standard did not have a material impact on the Company's condensed consolidated financial statements.
2. Inventories
Our inventories consist almost entirely of finished goods inventory, with an immaterial amount of work-in-process inventory. The cost of all inventories is determined by the moving average cost method. We have included all material charges directly incurred in bringing inventory to its existing condition and location. We evaluate our inventory value at the end of each quarter to ensure that inventory, when viewed by category, is carried at the lower of cost or net realizable value, which also considers items that may be considered damaged, excess, and obsolete inventory. During the second quarter of fiscal 2021, we recorded a lower of cost or net realizable value reserve of $ 16.7 million resulting from the decrease in the value of our structural lumber inventory related to the decline in wood-based commodity prices as of the end of the period. In addition, during the second quarter of fiscal 2022, we recorded a lower of cost or net realizable value reserve of $ 9.8 million as of the end of the period, also resulting from the decline in wood-based commodity prices.
3. Goodwill and Other Intangible Assets
In connection with our past merger and acquisition activity, we acquired certain intangible assets. As of July 2, 2022, our intangible assets consist of goodwill and other intangible assets including customer relationships, noncompete agreements, and trade names.
Goodwill
Goodwill is the excess of the cost of an acquired entity over the fair value of tangible and intangible assets (including customer relationships, noncompete agreements, and trade names) acquired, and liabilities assumed, under acquisition accounting for business combinations. As of July 2, 2022, goodwill was $ 47.8 million.
Goodwill is not subject to amortization but must be tested for impairment at least annually. This test requires us to assign goodwill to a reporting unit and to determine if the fair value of the reporting unit’s goodwill is less than its carrying amount. We evaluate goodwill for impairment during the fourth quarter of each fiscal year. In addition, we will evaluate the carrying value for impairment between annual impairment tests if an event occurs or circumstances change that would indicate the carrying amount may be impaired. Such events and indicators may include, without limitation, significant declines in the industries in which our products are used, significant changes in capital market conditions, and significant changes in our market capitalization. No such indicators were present during the second quarter of fiscal 2022. Our one reporting unit has a fair value that exceeds its carrying value as of July 2, 2022.
6
Definite-Lived Intangible Assets
On July 2, 2022, the gross carrying amounts, accumulated amortization, and net carrying amounts of our definite-lived intangible assets were as follows:
Intangible Asset Weighted Average Remaining Useful Lives (Years) Gross Carrying Amounts Accumulated
Amortization (1)
Net Carrying Amounts
(In thousands)
Customer relationships 8 $ 25,500 $ ( 13,589 ) $ 11,911
Noncompete agreements — 8,254 ( 8,254 ) —
Trade names — 6,826 ( 6,826 ) —
Total $ 40,580 $ ( 28,669 ) $ 11,911
(1) Intangible assets, except customer relationships, are amortized on a straight-line basis. Customer relationships are amortized on a double declining balance method.
Amortization Expense
Amortization expense for our definite-lived intangible assets was $ 0.6 million and $ 1.7 million for the three and six month periods ended July 2, 2022, respectively. For the three and six month periods ended July 3, 2021, amortization expense was $ 1.2 million and $ 3.1 million, respectively.
Estimated amortization expense for definite-lived intangible assets for the remaining portion of 2022 and the next five fiscal years is as follows:
Fiscal Year Estimated Amortization
(In thousands)
2022 $ 1,025
2023 1,807
2024 1,505
2025 1,423
2026 1,423
2027 1,423
4. Revenue Recognition
We recognize revenue when the following criteria are met: (1) Contract with the customer has been identified; (2) Performance obligations in the contract have been identified; (3) Transaction price has been determined; (4) Transaction price has been allocated to the performance obligations; and (5) When (or as) performance obligations are satisfied.
Contracts with our customers are generally in the form of standard terms and conditions of sale. From time to time, we may enter into specific contracts, which may affect delivery terms. Performance obligations in our contracts generally consist solely of delivery of goods. For all sales channel types, consisting of warehouse, direct, and reload sales, we typically satisfy our performance obligations upon shipment. Our customer payment terms are typical for our industry, and may vary by the type and location of our customer and the products or services offered. The term between invoicing and when payment is due is not deemed to be significant by us. For certain sales channels and/or products, our standard terms of payment may be as early as ten days.
In addition, we provide inventory to certain customers through pre-arranged agreements on a consignment basis. Customer consigned inventory is maintained and stored by certain customers; however, ownership and risk of loss remain with us.
All revenues recognized are net of trade allowances (i.e., rebates), cash discounts, and sales returns. Cash discounts and sales returns are estimated using historical experience. Trade allowances are based on the estimated obligations and historical
7
experience. Adjustments to earnings resulting from revisions to estimates on discounts and returns have been insignificant for each of the reported periods. Certain customers may receive cash-based incentives or credits, which are accounted for as variable consideration. We estimate these amounts based on the expected amount to be provided to customers and reduce revenues recognized. We believe that there will not be significant changes to our estimates of variable consideration.
The following table presents our revenues disaggregated by revenue source. Sales and usage-based taxes are excluded from revenues.
Three Months Ended Six Months Ended
Product type July 2, 2022 July 3, 2021 July 2, 2022 July 3, 2021
(In thousands) (In thousands)
Specialty products $ 787,860 $ 675,189 $ 1,555,767 $ 1,237,811
Structural products 451,519 632,724 985,917 1,095,571
Total net sales $ 1,239,379 $ 1,307,913 $ 2,541,684 $ 2,333,382
The following table presents our revenues disaggregated by sales channel. Warehouse sales are delivered from our warehouses. Reload sales are similar to warehouse sales but are shipped from warehouses, most of which are operated by third-parties, where we store owned products to enhance our operating efficiencies. This channel is employed primarily to service strategic customers that would be less economical to service from our warehouses, and to distribute large volumes of imported products from port facilities. Direct sales are shipped from the manufacturer to the customer without our taking physical possession of the inventory and, as a result, typically generate lower margins than our warehouse and reload distribution channels. This distribution channel requires the lowest amount of committed capital and fixed costs. Sales and usage-based taxes are excluded from revenues.
Three Months Ended Six Months Ended
Sales channel July 2, 2022 July 3, 2021 July 2, 2022 July 3, 2021
(In thousands) (In thousands)
Warehouse and reload $ 1,020,341 $ 1,062,149 $ 2,098,287 $ 1,911,569
Direct 240,235 265,280 486,887 456,409
Customer discounts and rebates ( 21,197 ) ( 19,516 ) ( 43,490 ) ( 34,596 )
Total net sales $ 1,239,379 $ 1,307,913 $ 2,541,684 $ 2,333,382
5. Assets Held for Sale
As of July 2, 2022, we had no assets or liabilities classified as “held for sale”. As of January 1, 2022, the net book value of total assets classified as “held for sale” was $ 2.6 million and was included in other current assets in our condensed consolidated balance sheet. As of January 1, 2022, the book value of total liabilities classified as “held for sale” was $ 1.9 million and was included in other current liabilities in our condensed consolidated balance sheet.
Assets classified as “held for sale” as of January 1, 2022, consisted of fixed assets, at net book value, and current assets, including raw material and work in process inventory, affiliated with one of our business locations in the Midwest. Liabilities classified as “held for sale” as of January 1, 2022 included current liabilities, such as accounts payable, directly associated with those assets held for sale that will be transferred with the assets held for sale. As of January 1, 2022, we planned to sell these assets and transfer these liabilities within the next 12 months. During the second quarter of 2022, we completed the sale of assets and liabilities previously classified as held for sale.
8
6. Long-Term Debt
As of July 2, 2022 and January 1, 2022, long-term debt consisted of the following:
July 2, 2022 January 1, 2022
(In thousands)
Senior secured notes (1)
$ 300,000 $ 300,000
Revolving credit facility (2)
— —
Finance lease obligations (3)
271,425 274,717
571,425 574,717
Unamortized debt issuance costs ( 4,462 ) ( 4,701 )
Unamortized bond discount costs ( 3,774 ) ( 4,028 )
563,189 565,988
Less: current maturities of long-term debt 8,036 7,864
Long-term debt, net of current maturities $ 555,153 $ 558,124
(1) As of July 2, 2022 and January 1, 2022, our long-term debt was comprised of $ 300.0 million of senior secured notes issued in October 2021. These notes are presented under the “Long-term debt” caption of our condensed consolidated balance sheets at $ 291.8 million and $ 291.3 million at July 2, 2022 and January 1, 2022, respectively. This presentation is net of their discount of $ 3.8 million and $ 4.0 million and the combined carrying value of our debt issuance costs of $ 4.5 million and $ 4.7 million at July 2, 2022 and January 1, 2022, respectively. Our senior secured notes are presented in this table at their face value.
(2) The average effective interest rate was zero percent and 2.5 percent for the quarters ended July 2, 2022 and July 3, 2021, respectively.
(3) Refer to Note 9, Leases , for interest rates associated with finance lease obligations.
Senior Secured Notes
In October 2021, we entered into an indenture (the “Indenture”) with the guarantors party thereto and Truist Bank, as trustee and collateral agent, in connection with a private offering of $ 300 million of our six percent senior secured notes due 2029 (the “2029 Notes”). The 2029 Notes were issued to investors at 98.625 percent of their principal amount and will mature on November 15, 2029. The majority of net proceeds from the offering of the 2029 Notes were used to repay borrowings under our revolving credit facility, as defined below.
Revolving Credit Facility
In April 2018, we entered into a revolving credit facility with Wells Fargo Bank, National Association, as administrative agent (“the Agent”), and certain other financial institutions party thereto. In August 2021, we entered into a second amendment to our revolving credit facility to, among other things, extend the maturity date of the facility to August 2, 2026, and reduce the interest rate on borrowings under the facility (as amended, the “Revolving Credit Facility”). As amended, the Revolving Credit Facility provides for a senior secured asset-based revolving loan and letter of credit facility of up to $ 350 million. The Borrowers’ obligations under the Revolving Credit Facility are secured by a security interest in substantially all of our and our subsidiaries’ assets (other than real property), including inventories, accounts receivable, and proceeds from those items.
Borrowings under the Revolving Credit Facility bear interest at a rate per annum equal to (i) LIBOR plus a margin ranging from 1.25 percent to 1.75 percent, with the margin determined based upon average excess availability for the immediately preceding fiscal quarter for loans based on LIBOR, or (ii) the Agent’s base rate plus a margin ranging from 0.25 percent to 0.75 percent, with the margin based upon average excess availability for the immediately preceding fiscal quarter for loans based on the base rate.
Borrowings under the Revolving Credit Facility are subject to availability under the Borrowing Base (as that term is defined in the revolving credit agreement). The Borrowers are required to repay revolving loans thereunder to the extent that such revolving loans exceed the Borrowing Base then in effect. The Revolving Credit Facility may be prepaid in whole or in part from time to time without penalty or premium, but including all breakage costs incurred by any lender thereunder.
As of July 2, 2022, we had zero outstanding borrowings and excess availability, including cash in qualified accounts, of $ 451.4 million under our Revolving Credit Facility. As of January 1, 2022, we had zero outstanding borrowings and excess availability, including cash in qualified accounts, of $ 431.7 million under our Revolving Credit Facility. Our average effective
9
interest rate under the facility was zero percent and 2.5 percent for the quarters ended July 2, 2022 and July 3, 2021, respectively.
The Revolving Credit Facility contains certain financial and other covenants, and our right to borrow under the Revolving Credit Facility is conditioned upon, among other things, our compliance with these covenants. We were in compliance with all covenants under the Revolving Credit Facility as of July 2, 2022.
Term Loan Facility
On April 2, 2021, we repaid the remaining outstanding principal balance of the term loan facility, and, as a result, as of January 1, 2022 and July 2, 2022, we had zero outstanding borrowings under the term loan facility, which has been extinguished. In connection with our repayment of the outstanding principal balance in full on April 2, 2021, we expensed $ 5.8 million of debt issuance costs that we were amortizing in connection with our former term loan facility. These costs are included within interest expense, net on the condensed consolidated statements of operations and reported separately as an adjustment to net income in our condensed consolidated statements of cash flows.
As the facility was paid in full as of April 2, 2021, our average effective interest rate under the facility, exclusive of fees and prepayment premiums, was zero percent for the quarters ended July 2, 2022 and July 3, 2021, respectively.
Finance Lease Obligations
Our finance lease liabilities consist of leases related to equipment and vehicles, and real estate, with the majority of those finance leases related to real estate. For more information on our finance lease obligations, refer to Note 9, Leases .
7. Net Periodic Pension Benefit
The following table shows the components of our net periodic pension benefit:
Three Months Ended Six Months Ended
Pension-related items July 2, 2022 July 3, 2021 July 2, 2022 July 3, 2021
(In thousands) (In thousands)
Service cost (1)
$ — $ — $ — $ —
Interest cost on projected benefit obligation 606 505 1,212 1,010
Expected return on plan assets ( 1,177 ) ( 1,140 ) ( 2,354 ) ( 2,280 )
Amortization of unrecognized gain 209 321 418 642
Net periodic pension benefit $ ( 362 ) $ ( 314 ) $ ( 724 ) $ ( 628 )
(1) Service cost is not a part of our net periodic pension benefit as our pension plan is frozen for all participants.
The net periodic pension benefit is included in other expense (income), net in our condensed consolidated statement of operations and comprehensive income.
8. Stock Compensation
During the three and six month periods ended July 2, 2022, we incurred stock compensation expense of $ 1.8 million and $ 3.9 million, respectively. For the three and six month periods ended July 3, 2021, we incurred stock compensation expense of $ 2.0 million and $ 3.4 million, respectively. The decrease in our stock compensation expense for the three month period ended July 2, 2022 compared to the prior-year period is primarily attributable to the timing of award vesting and associated expense recognition. The increase in our stock compensation expense for the six month period ended July 2, 2022 compared to the prior-year period is primarily attributable to an increase in the number of awards granted, as well as the increase in the grant-date fair value, or the Company’s stock price, of awards currently vesting compared to the prior year.
10
9. Leases
We have operating and finance leases for certain of our distribution facilities, office space, land, mobile fleet, and equipment. Many of our leases are non-cancelable and typically have a defined initial lease term, and some provide options to renew at our election for specified periods of time. The majority of our leases have remaining lease terms of one to 15 years, some of which include one or more options to extend the leases for five years . Our leases generally provide for fixed annual rentals. Certain of our leases include provisions for escalating rent based on, among other things, contractually defined increases and/or changes in the Consumer Price Index (“CPI”). The known changes to lease payments are included in the lease liability at lease commencement. Unknown changes related to CPI are treated as variable lease payments and recognized in the period in which the obligation for those payments was incurred. In addition, a subset of our vehicle lease cost is considered variable. Some of our leases require us to pay taxes, insurance, and maintenance expenses associated with the leased assets. Our lease agreements do not contain any material residual value guarantees or material restrictive covenants.
We determine if an arrangement is a lease at inception and assess lease classification as either operating or finance at lease inception or modification. Operating lease right-of use (“ROU”) assets and liabilities are presented separately on the condensed consolidated balance sheets. Finance lease ROU assets are included in property and equipment and the finance lease obligations are presented separately in the condensed consolidated balance sheets. When a lease does not provide an implicit interest rate, we use our incremental borrowing rate based on the information available at the commencement date in determining the present value of future payments. We have also made the accounting policy election to not separate lease components from non-lease components related to our mobile fleet asset class.
Finance Lease Liabilities
Our finance lease liabilities consist of leases related to equipment and vehicles, and real estate. As noted in the table below, a majority of our finance leases, formally known as capital leases, relate to real estate.
The following table presents our assets and liabilities related to our leases as of July 2, 2022 and January 1, 2022:
Lease assets and liabilities July 2, 2022 January 1, 2022
(In thousands)
Assets Classification
Operating lease right-of-use assets Operating lease right-of-use assets $ 48,210 $ 49,568
Finance lease right-of-use assets (1)
Property and equipment, net 136,574 143,851
Total lease right-of-use assets $ 184,784 $ 193,419
Liabilities
Current portion
Operating lease liabilities Operating lease liabilities - short term $ 6,185 $ 5,145
Finance lease liabilities Finance lease liabilities - short term 8,036 7,864
Non-current portion
Operating lease liabilities Operating lease liabilities - long term 42,104 44,526
Finance lease liabilities Finance lease liabilities - long term 263,389 266,853
Total lease liabilities $ 319,714 $ 324,388
(1) Finance lease right-of-use assets are presented net of accumulated amortization of $ 82.3 million and $ 73.7 million as of July 2, 2022 and January 1, 2022, respectively.
11
The components of lease expense were as follows:
Three Months Ended Six Months Ended
Components of lease expense July 2, 2022 July 3, 2021 July 2, 2022 July 3, 2021
(In thousands) (In thousands)
Operating lease cost: $ 2,578 $ 2,934 $ 5,095 $ 5,984
Finance lease cost:
Amortization of right-of-use assets $ 4,890 $ 4,210 $ 8,600 $ 8,197
Interest on lease liabilities 6,120 6,241 12,280 12,399
Total finance lease costs $ 11,010 $ 10,451 $ 20,880 $ 20,596
Cash flow information related to leases was as follows:
Three Months Ended Six Months Ended
Cash flow information July 2, 2022 July 3, 2021 July 2, 2022 July 3, 2021
(In thousands) (In thousands)
Cash paid for amounts included in the measurement of lease liabilities
Operating cash flows from operating leases $ 2,623 $ 2,807 $ 5,151 $ 5,372
Operating cash flows from finance leases 6,120 6,241 12,280 12,399
Financing cash flows from finance leases $ 1,011 $ 2,542 $ 4,733 $ 4,671
Non-cash supplemental cash flow information related to leases was as follows:
Three Months Ended Six Months Ended
Non-cash information July 2, 2022 July 3, 2021 July 2, 2022 July 3, 2021
(In thousands) (In thousands)
Right-of-use assets obtained in exchange for lease obligations
Operating leases $ 591 $ 5,106 $ 1,127 $ 5,106
Finance leases $ 2,313 $ 338 $ 2,313 $ 10,549
Supplemental balance sheet information related to leases was as follows:
Balance sheet information July 2, 2022 January 1, 2022
(In thousands)
Finance leases
Property and equipment $ 218,914 $ 217,592
Accumulated depreciation ( 82,340 ) ( 73,741 )
Property and equipment, net $ 136,574 $ 143,851
Weighted Average Remaining Lease Term (in years)
Operating leases 10.17 10.75
Finance leases 15.02 15.06
Weighted Average Discount Rate
Operating leases 8.82 % 9.01 %
Finance leases 9.47 % 10.00 %
12
The major categories of our finance lease liabilities as of July 2, 2022 and January 1, 2022 are as follows:
Category July 2, 2022 January 1, 2022
(In thousands)
Equipment and vehicles $ 27,577 $ 30,710
Real estate 243,848 244,007
Total finance leases $ 271,425 $ 274,717
As of July 2, 2022, maturities of lease liabilities were as follows:
Fiscal year Operating leases Finance leases
(In thousands)
2022 $ 5,507 $ 15,745
2023 9,701 32,430
2024 8,939 31,835
2025 8,534 28,292
2026 6,090 31,779
Thereafter 39,565 349,937
Total lease payments $ 78,336 $ 490,018
Less: imputed interest ( 30,047 ) ( 218,593 )
Total $ 48,289 $ 271,425
On January 1, 2022, maturities of lease liabilities were as follows:
Fiscal year Operating leases Finance leases
(In thousands)
2022 $ 9,376 $ 32,495
2023 9,134 32,115
2024 8,329 31,521
2025 8,329 27,994
2026 6,050 31,439
Thereafter 40,711 348,149
Total lease payments $ 81,929 $ 503,713
Less: imputed interest ( 32,258 ) ( 228,996 )
Total $ 49,671 $ 274,717
10. Commitments and Contingencies
Environmental and Legal Matters
From time to time, we are involved in various proceedings incidental to our businesses, and we are subject to a variety of environmental and pollution control laws and regulations in all jurisdictions in which we operate. Although the ultimate outcome of these proceedings cannot be determined with certainty, based on presently available information management believes that adequate reserves have been established for probable losses with respect thereto and receivables have been recorded for expected receipts from settlements. Management further believes that, while the ultimate outcome of one or more of these matters could be material to our operating results in any given quarter, it will not have a materially adverse effect on our consolidated financial condition, results of operations, or cash flows.
Collective Bargaining Agreements
As of July 2, 2022, we employed approximately 2,053 associates and less than one percent of our associates are employed on a part-time basis. Approximately 19 percent of our associates are represented by various local labor unions with terms and
13
conditions of employment governed by Collective Bargaining Agreements (“CBAs”). Two CBAs covering approximately three percent of our associates are up for renewal in fiscal 2022, both of which we expect to renegotiate by the end of the year.
11. Accumulated Other Comprehensive Loss
Comprehensive income includes both net income and other comprehensive income. Other comprehensive income results from items deferred from recognition into our condensed consolidated statements of operations and comprehensive income. Accumulated other comprehensive loss is separately presented on our condensed consolidated balance sheets as part of stockholders’ equity.
The changes in balances for each component of accumulated other comprehensive loss for the six months ended July 2, 2022 were as follows:
Defined
benefit pension
plan, net of tax Other,
net of tax Total Accumulated Other Comprehensive Loss
January 1, 2022, beginning balance, net of tax $ ( 30,245 ) $ 885 $ ( 29,360 )
Other comprehensive income, net of tax 312 — 312
July 2, 2022, ending balance, net of tax $ ( 29,933 ) $ 885 $ ( 29,048 )
12. Income Taxes
Effective Tax Rate
Our effective tax rate for the three months ended July 2, 2022 and July 3, 2021 was 23.1 percent and 23.5 percent, respectively. Our effective tax rate for the six months ended July 2, 2022 and July 3, 2021 was 25.1 percent and 24.4 percent, respectively.
Our effective tax rate for the three and six months ended July 2, 2022 and July 3, 2021 were impacted by the permanent addback of certain nondeductible expenses, including meals and entertainment and executive compensation. Each period also includes a benefit from the vesting of restricted stock units, which had a greater impact on the three months ended July 2, 2022 and July 3, 2021 due to the timing of the vesting of our restricted stock awards. Our effective tax rate for the three and six months ended July 3, 2021 also benefited from the partial release of our valuation allowance for state net operating loss carryforwards we anticipated being able to utilize based on our taxable income through the end of the first and second quarters of fiscal 2021.
Deferred Tax Assets
Quarterly, we assess the carrying value of our deferred tax assets for impairment by evaluating the weight of available evidence at the end of each fiscal quarter. In our evaluation of the weight of available evidence at the end of the current quarter, we considered the recent reported income in the current quarter, as well as the reported income for 2021 and 2020 and the reported losses for 2019, which resulted in a three-year cumulative income situation as positive evidence which carried substantial weight. While this was substantial, it was not the only evidence we evaluated. We also considered evidence related to the four sources of taxable income to determine whether such positive evidence outweighed the negative evidence. The evidence considered included:
• future reversals of existing taxable temporary differences;
• future taxable income exclusive of reversing temporary differences and carryforwards;
• taxable income in prior carryback years, if carryback is permitted under the tax law; and
• tax planning strategies.
In addition to the positive evidence discussed above, we considered as positive evidence forecasted taxable income, the detail scheduling of timing of the reversal of our deferred tax assets and liabilities, and the evidence from business and tax planning strategies. As of July 2, 2022, in our evaluation of the weight of available evidence, we concluded that our net deferred tax assets were not impaired.
14
13. Income per Share
We calculate basic income per share by dividing net income by the weighted average number of common shares outstanding. We calculate diluted income per share using the treasury stock method, by dividing net income by the weighted average number of common shares outstanding plus the dilutive effect of outstanding share-based awards, including restricted stock units .
On May 3, 2022, we announced that our Board of Directors increased our share repurchase authorization to $ 100.0 million, up $ 75.0 million from the previous program, and that we entered into an Accelerated Share Repurchase Agreement (“ASR Agreement”) with Jefferies LLC (“Jefferies”) to repurchase $ 60.0 million of our common stock. Under the ASR Agreement, we received initial delivery of 553,584 shares of common stock on May 3, 2022 (the “Transaction Date”) representing approximately 65 percent of the total number of shares of common stock initially underlying the ASR Agreement based on our closing stock price of $ 70.45 on May 2, 2022. The initial delivery of 553,584 shares reduced the number of common shares outstanding on the Transaction Date and, as a result, reduced the weighted average number of common shares outstanding used to calculate basic income per share and diluted income per share for the three and six month periods ended July 2, 2022.
The total number of shares repurchased under the ASR Agreement is based on the average of the daily volume-weighted average price of our common stock during the repurchase period under the ASR Agreement, less a discount and subject to adjustments pursuant to the terms and conditions of the ASR Agreement. At settlement, under certain circumstances, Jefferies may be required to deliver additional shares of common stock to us, or, under certain circumstances, we may be required to make a cash payment or to deliver shares of our common stock to Jefferies. Final settlement of the shares of common stock repurchased under the ASR Agreement could occur as early as the third quarter of 2022.
Management has performed an analysis of the average of the daily volume-weighted average price of our common stock since the Transaction Date and has determined, as of July 2, 2022, that the final settlement of shares of common stock under the ASR Agreement is not anticipated to have a dilutive impact upon final settlement.
The reconciliation of basic net income and diluted net income per common share for the three and six month periods ended July 2, 2022 and July 3, 2021 were as follows:
Three Months Ended Six Months Ended
July 2, 2022 July 3, 2021 July 2, 2022 July 3, 2021
(In thousands, except per share data) (In thousands, except per share data)
Net income $ 71,272 $ 113,458 $ 204,681 $ 175,318
Weighted-average shares outstanding - basic 9,324 9,549 9,522 9,507
Dilutive effect of share-based awards 196 226 188 150
Weighted-average shares outstanding - diluted 9,520 9,775 9,710 9,657
Basic income per share $ 7.64 $ 11.88 $ 21.49 $ 18.44
Diluted income per share $ 7.48 $ 11.61 $ 21.07 $ 18.15
Approximately 21,000 and 55,000 weighted-average share-based awards were excluded from the computation of earnings per share assuming dilution during the three months ended July 2, 2022 and July 3, 2021, respectively, as the awards would have been anti-dilutive for the periods presented.
Approximately 13,000 and 27,000 weighted-average share-based awards were excluded from the computation of earnings per share assuming dilution during the six months ended July 2, 2022 and July 3, 2021, respectively, as the awards would have been anti-dilutive for the periods presented.
15
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.