Ethan Allen Interiors (ticker: ETH, exchange: New York Stock Exchange (.N))
News Release -
30-Apr-2009
Ethan Allen Announces Third Quarter Sales and EarningsReplacing Current Unsecured Revolver Facility with a Secured Line
DANBURY, Conn.--(BUSINESS WIRE)--Apr. 30, 2009--
Ethan Allen Interiors Inc. ("Ethan Allen" or the "Company") (NYSE:ETH)
today reported operating results for the three and nine months ended
March 31, 2009.
Three Months Ended March 31, 2009
Net delivered sales for the quarter ended March 31, 2009 amounted to
$140.2 million as compared to $235.9 million in the prior year quarter.
Net delivered sales for the Company's Retail division were $103.3
million as compared to $172.8 million in the prior year quarter. Retail
division comparable delivered sales were down 41.8% as compared to the
prior year quarter. Wholesale sales were $88.1 million, as compared to
$156.3 million in the prior year quarter.
For the quarter ended March 31, 2009, diluted loss per share amounted to
$1.69 on a loss of $48.7 million, which includes a goodwill impairment
charge based on our best estimate of $30.6 million net of tax ($1.06 per
diluted share), and $4.6 million in restructuring and impairment charges
net of tax ($0.16 per diluted share) due to previously announced
actions. Excluding these impairment and restructuring charges, diluted
loss per share was $0.46 on $13.4 million in net loss. This compares to
diluted earnings per share and net income of $0.30 and $8.8 million,
respectively, in the prior year comparable period ($0.39 and $11.4
million, respectively, excluding restructuring and impairment charges).
Nine Months Ended March 31, 2009
For the nine months ended March 31, 2009, net delivered sales totaled
$535.6 million as compared to $744.1 million in the prior year
comparable period. Net delivered sales for the Company's Retail division
were $406.4 million as compared to $548.1 million in the prior year.
Retail division comparable delivered sales were down 28.9% as compared
to the prior year comparable period. Wholesale sales were $318.2 million
as compared to $468.5 in the prior year.
For the nine months ended March 31, 2009, diluted loss per share
amounted to $1.24 on a net loss of $35.8 million, which includes a
goodwill impairment charge based on our best estimate of $30.6 million
net of tax, and $3.5 million in restructuring and impairment charges net
of tax due to previously announced actions. Excluding these impairment
and restructuring charges, diluted loss per share was $0.06 on $1.6
million in net loss. This compares to diluted earnings per share and net
income of $1.58 and $47.0 million, respectively, in the prior year
comparable period ($1.67 and $49.5 million, respectively, excluding
restructuring and impairment charges).
Revolver Termination
The Company announced that it has initiated the termination of the $100
million cash flow based revolving credit facility. It expects to
complete an asset based revolving credit facility in the coming weeks
that is expected to provide greater flexibility, though the Company has
no plans to use the facility in the near term.
Farooq Kathwari, Chairman and CEO, commented, "This was a challenging
quarter, with major declines in sales and profitability. As stated in
our April 21st press release, during this period of sharp
decline in consumer confidence and major competitive home furnishings
liquidations, we improved many aspects of our business. We introduced
new products - many with eco-friendly finishes; maintained a strong
national advertising presence; launched a cutting-edge new website;
created a Membership Rewards program, and offered strong finance
options. We also took major steps to reduce our costs and expenses, and
on an annual basis, reduced over $100 million from our underlying cost
structure. We have reduced our inventories during the quarter by $13.5
million and ended with a $51 million cash balance. We maintained a cash
dividend, although at a reduced level."
Mr. Kathwari continued, "Our decision to terminate the $100 million
unsecured revolving credit facility expiring July 2010 and replace it in
the coming weeks with a secured three-year facility of about $60
million, stems from our desire to have in place a revolver that provides
greater flexibility. We have also recorded this quarter a charge for our
best estimate of the impairment against the recorded value of goodwill.
This goodwill has accumulated over many years. With this non-cash
charge, we have eliminated entirely the goodwill in the Retail side of
the business. However, no impairment charge was warranted for the
wholesale division or our trade name."
Commenting further, Mr. Kathwari stated, "Although the economic
environment remains very difficult, we are pleased that the Retail
environment seems to show some indications of improvement. Accordingly,
we have launched aggressive new initiatives to build sales. On April 23rd,
we introduced a major marketing campaign entitled "Celebrating American
Innovation" to showcase the key elements that combine to create the
unique Ethan Allen value proposition. "Celebrating American Innovation"
will encompass a number of important initiatives. Last week we kicked
off the campaign by reintroducing new, eco-friendly, and other selected
products at special ‘celebration' pricing through June 15, 2009. A list
of celebration products can be found at ethanallen.com.
In the next nine months, "Celebrating American Innovation" will
highlight the many ways we are innovating today, including maintaining
an American manufacturing base - with about 65% of our products made in
America. The campaign will focus on our quality and craftsmanship. It
will also communicate the distinctive nature of our professional design
service, which is free to our clients and includes visits to their home.
In addition, the campaign will draw attention to our uncommon - and
valuable -- free local white glove delivery and set-up service. And the
campaign will vigorously project an Ethan Allen that has aggressively
introduced technology to provide better and faster service of all kinds."
"We are also continuing aggressively to refine and grow our retail
presence, making sure that we have the right locations and the right
size Design Center for each location. This fiscal year we and our
licensees have opened 14 Design Centers, including three in our Design
Studio format, and plan to open an additional 14 Design Centers in the
next nine months."
Ethan Allen Interiors Inc. is a leading manufacturer and retailer of
quality home furnishings. The Company sells a full range of furniture
products and decorative accessories through a network of 290 design
centers in the United States and abroad, of which 159 are Company owned.
Ethan Allen owns eight manufacturing facilities in the United States,
which include two sawmills, and one cut and sew factory in Mexico.
The Company will conduct a Conference Call at 11:00 AM (Eastern) on
Thursday, April 30th. The live webcast and replay are
accessible via the Company's website at http://ethanallen.com/investors.
This press release should be read in conjunction with the Company's
Annual Report on Form 10-K for the year ended June 30, 2008 and other
reports filed with the Securities and Exchange Commission. This press
release and related discussions contain forward-looking statements made
pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. Such forward-looking statements reflect
management's current expectations concerning future events and results
of the Company, and are subject to various assumptions, risks and
uncertainties. Accordingly, actual future events or results could differ
materially from those contemplated by the forward-looking statements.
The Company assumes no obligation to update or provide revision to any
forward-looking statement at any time for any reason.
|
|
|
Ethan Allen Interiors Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
|
|
|
Nine Months
|
|
|
|
|
Ended March 31,
|
|
|
Ended March 31,
|
|
|
|
|
|
2009
|
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
|
2008
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
|
$
|
140,221
|
|
|
|
$
|
235,901
|
|
|
$
|
535,620
|
|
|
|
$
|
744,138
|
|
Cost of sales
|
|
|
|
74,171
|
|
|
|
|
110,714
|
|
|
|
255,828
|
|
|
|
|
346,041
|
|
Gross profit
|
|
|
|
66,050
|
|
|
|
|
125,187
|
|
|
|
279,792
|
|
|
|
|
398,097
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling
|
|
|
|
42,251
|
|
|
|
|
56,112
|
|
|
|
146,274
|
|
|
|
|
171,290
|
|
General & administrative
|
|
|
|
42,781
|
|
|
|
|
49,502
|
|
|
|
131,806
|
|
|
|
|
145,940
|
|
Restructuring & impairment charges
|
|
|
|
55,725
|
|
|
|
|
3,993
|
|
|
|
54,121
|
|
|
|
|
3,993
|
|
Total operating expenses
|
|
|
|
140,757
|
|
|
|
|
109,607
|
|
|
|
332,201
|
|
|
|
|
321,223
|
|
Operating income (loss)
|
|
|
|
(74,707
|
)
|
|
|
|
15,580
|
|
|
|
(52,409
|
)
|
|
|
|
76,874
|
|
Interest & other miscellaneous income
|
|
|
|
806
|
|
|
|
|
1,375
|
|
|
|
3,019
|
|
|
|
|
6,478
|
|
Interest & other related financing costs
|
|
|
|
2,985
|
|
|
|
|
2,914
|
|
|
|
8,818
|
|
|
|
|
8,793
|
|
Income (loss) before income tax expense
|
|
|
|
(76,886
|
)
|
|
|
|
14,041
|
|
|
|
(58,208
|
)
|
|
|
|
74,559
|
|
Income tax expense (benefit)
|
|
|
|
(28,212
|
)
|
|
|
|
5,195
|
|
|
|
(22,444
|
)
|
|
|
|
27,587
|
|
Net income (loss)
|
|
|
$
|
(48,674
|
)
|
|
|
$
|
8,846
|
|
|
$
|
(35,764
|
)
|
|
|
$
|
46,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share
|
|
|
$
|
(1.69
|
)
|
|
|
$
|
0.31
|
|
|
$
|
(1.24
|
)
|
|
|
$
|
1.59
|
|
Basic weighted average shares outstanding
|
|
|
|
28,861
|
|
|
|
|
28,909
|
|
|
|
28,768
|
|
|
|
|
29,461
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per (loss) share
|
|
|
$
|
(1.69
|
)
|
|
|
$
|
0.30
|
|
|
$
|
(1.24
|
)
|
|
|
$
|
1.58
|
|
Diluted weighted average shares outstanding
|
|
|
|
28,861
|
|
|
|
|
29,049
|
|
|
|
28,768
|
|
|
|
|
29,685
|
|
|
|
Ethan Allen Interiors Inc.
|
|
Condensed Consolidated Balance Sheets
|
|
Unaudited
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
June 30,
|
|
Assets
|
|
|
2009
|
|
|
2008
|
|
Current Assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
51,159
|
|
|
$
|
74,376
|
|
Accounts receivable, net
|
|
|
|
10,434
|
|
|
|
12,672
|
|
Inventories
|
|
|
|
174,310
|
|
|
|
186,265
|
|
Prepaid expenses and other current assets
|
|
|
|
28,425
|
|
|
|
32,860
|
|
Deferred income taxes
|
|
|
|
4,865
|
|
|
|
4,005
|
|
Total current assets
|
|
|
|
269,193
|
|
|
|
310,178
|
|
|
|
|
|
|
|
|
|
Property, plant, and equipment, net
|
|
|
|
347,744
|
|
|
|
350,432
|
|
Intangible assets, net
|
|
|
|
45,156
|
|
|
|
96,823
|
|
Other assets
|
|
|
|
3,945
|
|
|
|
4,540
|
|
Total Assets
|
|
|
$
|
666,038
|
|
|
$
|
761,973
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
Current maturities of long-term debt
|
|
|
$
|
42
|
|
|
$
|
41
|
|
Customer deposits
|
|
|
|
31,200
|
|
|
|
47,297
|
|
Accounts payable
|
|
|
|
19,621
|
|
|
|
26,444
|
|
Accrued expenses and other current liabilities
|
|
|
|
60,307
|
|
|
|
61,720
|
|
Total current liabilities
|
|
|
|
111,170
|
|
|
|
135,502
|
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
203,077
|
|
|
|
202,988
|
|
Other long-term liabilities
|
|
|
|
21,059
|
|
|
|
20,383
|
|
Deferred income taxes
|
|
|
|
6,579
|
|
|
|
27,327
|
|
Total liabilities
|
|
|
|
341,885
|
|
|
|
386,200
|
|
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
324,153
|
|
|
|
375,773
|
|
Total Liabilities and Shareholders' Equity
|
|
|
$
|
666,038
|
|
|
$
|
761,973
|
|
|
|
Ethan Allen Interiors Inc.
|
|
Selected Financial Information
|
|
Unaudited
|
|
(In millions)
|
|
|
|
Selected Consolidated Financial
Data:
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
3/31/09
|
|
3/31/08
|
|
|
3/31/09
|
|
3/31/08
|
|
Net Sales
|
|
|
$
|
140.2
|
|
$
|
235.9
|
|
|
$
|
535.6
|
|
$
|
744.1
|
|
Gross Margin
|
|
|
|
47.1%
|
|
|
53.1%
|
|
|
|
52.2%
|
|
|
53.5%
|
|
Operating Margin
|
|
|
|
-53.3%
|
|
|
6.6%
|
|
|
|
-9.8%
|
|
|
10.3%
|
|
Operating Margin (ex restructuring &
|
|
|
|
|
|
|
|
|
|
|
|
impairment charge )
|
|
|
|
-13.5%
|
|
|
8.3%
|
|
|
|
0.3%
|
|
|
10.9%
|
|
Net Income (loss)
|
|
|
$
|
(48.7)
|
|
$
|
8.8
|
|
|
$
|
(35.8)
|
|
|
47.0
|
|
Net Income (loss)(ex restructuring &
|
|
|
|
|
|
|
|
|
|
|
|
impairment charge)
|
|
|
$
|
(13.4)
|
|
$
|
11.4
|
|
|
$
|
(1.6)
|
|
$
|
49.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Cash Flow
|
|
|
$
|
(1.9)
|
|
$
|
19.9
|
|
|
$
|
13.8
|
|
$
|
67.3
|
|
Capital Expenditures
|
|
|
$
|
4.3
|
|
$
|
16.0
|
|
|
$
|
20.5
|
|
$
|
46.3
|
|
Acquisitions
|
|
|
$
|
0.1
|
|
$
|
-
|
|
|
$
|
0.7
|
|
$
|
6.8
|
|
Treasury Stock Repurchases (settlement
|
|
|
|
|
|
|
|
|
|
|
|
date basis)
|
|
|
$
|
-
|
|
$
|
8.4
|
|
|
$
|
-
|
|
$
|
73.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
$
|
(67.7)
|
|
$
|
22.2
|
|
|
$
|
(31.1)
|
|
$
|
97.9
|
|
EBITDA as % of Net Sales
|
|
|
|
-48.3%
|
|
|
9.4%
|
|
|
|
-5.8%
|
|
|
13.2%
|
|
EBITDA (ex restructuring & impairment
|
|
|
|
|
|
|
|
|
|
|
|
charge )
|
|
|
$
|
(12.0)
|
|
$
|
26.2
|
|
|
$
|
23.0
|
|
$
|
101.9
|
|
EBITDA as % of Net Sales (ex
|
|
|
|
|
|
|
|
|
|
|
|
restructuring & impairment charge )
|
|
|
|
-8.5%
|
|
|
11.1%
|
|
|
|
4.3%
|
|
|
13.7%
|
|
Selected Financial Data by Business
Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
Retail
|
|
|
|
|
|
3/31/09
|
|
|
|
3/31/08
|
|
|
|
3/31/09
|
|
|
|
3/31/08
|
|
Net Sales
|
|
|
|
|
$
|
103.3
|
|
|
$
|
172.8
|
|
|
$
|
406.4
|
|
|
$
|
548.1
|
|
Operating Margin
|
|
|
|
|
|
-69.6%
|
|
|
|
-4.9%
|
|
|
|
-19.2%
|
|
|
|
-0.2%
|
|
Operating Margin (ex restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
& impairment charge )
|
|
|
|
|
|
-21.0%
|
|
|
|
-2.6%
|
|
|
|
-7.4%
|
|
|
|
0.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
Wholesale
|
|
|
|
|
|
3/31/09
|
|
|
|
3/31/08
|
|
|
|
3/31/09
|
|
|
|
3/31/08
|
|
Net Sales
|
|
|
|
|
$
|
88.1
|
|
|
$
|
156.3
|
|
|
$
|
318.2
|
|
|
$
|
468.5
|
|
Operating Margin
|
|
|
|
|
|
-6.9%
|
|
|
|
17.1%
|
|
|
|
4.5%
|
|
|
|
17.0%
|
|
Operating Margin (ex restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
& impairment charge )
|
|
|
|
|
|
-0.7%
|
|
|
|
17.1%
|
|
|
|
6.4%
|
|
|
|
17.0%
|
|
|
|
Ethan Allen Interiors Inc.
|
|
GAAP Reconciliation
|
|
Three and Nine Months Ended March 31, 2009 and 2008
|
|
(in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Nine Months Ended
|
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
|
|
2009
|
|
2008
|
|
|
|
2009
|
|
2008
|
|
Net Income / Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(48,674)
|
|
$
|
8,846
|
|
|
$
|
(35,764)
|
|
$
|
46,972
|
|
Add: restructuring and impairment charge, net of
|
|
|
|
|
|
|
|
|
|
|
|
|
related tax effect
|
|
|
35,278
|
|
|
2,516
|
|
|
|
34,156
|
|
|
2,516
|
|
Net income (loss) excluding restructuring and
|
|
|
|
|
|
|
|
|
|
|
|
|
impairment charge
|
|
$
|
(13,396)
|
|
$
|
11,362
|
|
|
$
|
(1,608)
|
|
$
|
49,488
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per basic share
|
|
$
|
(1.69)
|
|
$
|
0.31
|
|
|
$
|
(1.24)
|
|
$
|
1.59
|
|
Earnings (loss) per basic share excluding restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
and impairment charge
|
|
$
|
(0.46)
|
|
$
|
0.39
|
|
|
$
|
(0.06)
|
|
$
|
1.68
|
|
Basic weighted average shares outstanding
|
|
|
28,861
|
|
|
28,909
|
|
|
|
28,768
|
|
|
29,461
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per diluted share
|
|
$
|
(1.69)
|
|
$
|
0.30
|
|
|
$
|
$ (1.24)
|
|
$
|
1.58
|
|
Earnings (loss) per diluted share excluding
|
|
|
|
|
|
|
|
|
|
|
|
|
restructuring and impairment charge
|
|
$
|
(0.46)
|
|
$
|
0.39
|
|
|
$
|
(0.06)
|
|
$
|
1.67
|
|
Diluted weighted average shares outstanding
|
|
|
28,861
|
|
|
29,046
|
|
|
|
28,768
|
|
|
29,685
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Operating Income /
Operating Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
$
|
(74,707)
|
|
$
|
15,580
|
|
|
$
|
(52,409)
|
|
$
|
76,874
|
|
Add: restructuring and impairment charge
|
|
|
55,725
|
|
|
3,993
|
|
|
|
54,121
|
|
|
3,993
|
|
Operating income (loss) (excluding restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
and impairment charge
|
|
$
|
(18,982)
|
|
$
|
19,573
|
|
|
$
|
1,712
|
|
$
|
80,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
140,221
|
|
$
|
235,901
|
|
|
$
|
535,620
|
|
$
|
744,138
|
|
Operating margin
|
|
|
-53.3%
|
|
|
6.6%
|
|
|
|
-9.8%
|
|
|
10.3%
|
|
Operating margin excluding restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
and impairment charge
|
|
|
-13.5%
|
|
|
8.3%
|
|
|
|
0.3%
|
|
|
10.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholesale Operating Income /
Operating Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholesale operating income (loss)
|
|
$
|
(6,068)
|
|
$
|
26,676
|
|
|
$
|
14,396
|
|
$
|
79,832
|
|
Add: restructuring and impairment charge
|
|
|
5,473
|
|
|
-
|
|
|
|
5,881
|
|
|
-
|
|
Wholesale operating income (loss) excluding
|
|
|
|
|
|
|
|
|
|
|
|
|
restructuring and impairment charge
|
|
$
|
(595)
|
|
$
|
26,676
|
|
|
$
|
20,277
|
|
$
|
79,832
|
|
Wholesale net sales
|
|
$
|
88,072
|
|
$
|
156,269
|
|
|
$
|
318,215
|
|
$
|
468,522
|
|
Wholesale operating margin
|
|
|
-6.9%
|
|
|
17.1%
|
|
|
|
4.5%
|
|
|
17.0%
|
|
Wholesale operating margin excluding
|
|
|
|
|
|
|
|
|
|
|
|
|
restructuring and impairment charge
|
|
|
-0.7%
|
|
|
17.1%
|
|
|
|
6.4%
|
|
|
17.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail Operating Income /
Operating Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail operating income (loss)
|
|
$
|
(71,920)
|
|
$
|
(8,544)
|
|
|
$
|
(78,156)
|
|
$
|
(1,294)
|
|
Add: restructuring and impairment charge
|
|
|
50,252
|
|
|
3,993
|
|
|
|
48,240
|
|
|
3,993
|
|
Retail operating income (loss) excluding
|
|
|
|
|
|
|
|
|
|
|
|
|
restructuring and impairment charge
|
|
$
|
(21,668)
|
|
$
|
(4,551)
|
|
|
$
|
(29,916)
|
|
$
|
2,699
|
|
Retail net sales
|
|
$
|
103,305
|
|
$
|
172,779
|
|
|
$
|
406,358
|
|
$
|
548,112
|
|
Retail operating margin
|
|
|
-69.6%
|
|
|
-4.9%
|
|
|
|
-19.2%
|
|
|
-0.2%
|
|
Retail operating margin excluding restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
and impairment charge
|
|
|
-21.0%
|
|
|
-2.6%
|
|
|
|
-7.4%
|
|
|
0.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(48,674)
|
|
$
|
8,846
|
|
|
$
|
(35,764)
|
|
$
|
46,972
|
|
Add: interest expense, net
|
|
|
2,704
|
|
|
2,173
|
|
|
|
7,777
|
|
|
5,256
|
|
Add: income tax expense (benefit)
|
|
|
(28,212)
|
|
|
5,195
|
|
|
|
(22,444)
|
|
|
27,587
|
|
Add: depreciation and amortization
|
|
|
6,477
|
|
|
5,991
|
|
|
|
19,285
|
|
|
18,077
|
|
EBITDA
|
|
$
|
(67,705)
|
|
$
|
22,205
|
|
|
$
|
(31,146)
|
|
$
|
97,892
|
|
Net sales
|
|
$
|
140,221
|
|
$
|
235,901
|
|
|
$
|
535,620
|
|
$
|
744,138
|
|
EBITDA as % of net sales
|
|
|
-48.3%
|
|
|
9.4%
|
|
|
|
-5.8%
|
|
|
13.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
$
|
(67,705)
|
|
$
|
22,205
|
|
|
$
|
(31,146)
|
|
$
|
97,892
|
|
Add: restructuring and impairment charge
|
|
|
55,725
|
|
|
3,993
|
|
|
|
54,121
|
|
|
3,993
|
|
EBITDA excluding restructuring and impairment charge
|
|
$
|
(11,980)
|
|
$
|
26,198
|
|
|
$
|
22,975
|
|
$
|
101,885
|
|
Net sales
|
|
$
|
140,221
|
|
$
|
235,901
|
|
|
$
|
535,620
|
|
$
|
744,138
|
|
EBITDA as % of net sales excluding restructuring
|
|
|
|
|
|
|
|
|
|
|
|
|
and impairment charge
|
|
|
-8.5%
|
|
|
11.1%
|
|
|
|
4.3%
|
|
|
13.7%
|
Source: Ethan Allen Interiors Inc.
Ethan Allen Interiors Inc. Investor / Media: David R. Callen,
203-743-8305 Vice President Finance & Treasurer
|