VIRGINIA BEACH, Va., June 14, 2017 (GLOBE NEWSWIRE) -- Liberty Tax, Inc. (NASDAQ:TAX) (the “Company”), the parent company of Liberty Tax Service, today reported its results for fiscal year 2017. The Company reported total revenue of $174.0 million and GAAP earnings per share of $0.94. Non-GAAP earnings per share were $1.15.
The Company prepared 1.66 million tax returns in its U.S. offices compared to 1.83 million in the prior year. Total returns processed in Canada were up 8.8% to 0.36 million from 0.33 million.
“This season’s results were clearly disappointing,” said John Hewitt, CEO. “In addition to the reduction in overall store and return counts, we saw significant underperformance in our company-owned locations. We are carefully evaluating changes to our operations to enable us to return to our past pattern of growth in market share, revenue and earnings.”
“As we plan for this fiscal year, I am extremely pleased to welcome Edward Brunot as our new Chief Operating Officer,” said Hewitt. “Ed’s background in growing retail service businesses through a disciplined, processed approach is an asset that will be leveraged throughout the franchisee base and the entire organization.”
Added Brunot, “It’s great to be joining the Liberty Tax family. I look forward to partnering with John, the management team and franchisees to continue to strengthen the brand and build upon their commitments to accurate, reliable tax preparation.”
| Fiscal 2017 Results | ||||||||||||||||||
| ($ in millions except per share data) | GAAP | Non - GAAP* | ||||||||||||||||
| 2017 | 2016 | Change | 2017 | 2016 | Change | |||||||||||||
| Revenue | $ | 174.0 | $ | 173.4 | 0.3 | % | $ | 174.0 | $ | 173.4 | 0.3 | % | ||||||
| Operating expenses | 150.7 | 140.9 | 6.9 | % | 145.9 | 140.3 | 4.0 | % | ||||||||||
| Income before taxes | 20.8 | 30.5 | -31.9 | % | 25.5 | 31.1 | -18.0 | % | ||||||||||
| Net Income | 13.0 | 19.4 | -33.0 | % | 16.0 | 19.8 | -19.2 | % | ||||||||||
| Diluted EPS | 0.94 | 1.38 | -31.9 | % | 1.15 | 1.41 | -18.4 | % | ||||||||||
| *See reconciliation of non-GAAP to GAAP financial measures in Table E and additional information under "Non-GAAP Financial Information". | ||||||||||||||||||
Operational Update
- The Company reported revenue growth of 0.3% to $174.0 million.
• Financial products revenue grew 14% to $51.8 million.
• Tax preparation fees in company-owned stores increased 37% to $21.6 million due to an increase in the number of stores operated.
• Average net fee for tax preparation services in the U.S. increased 2.2%.
• Average returns processed per U.S. office remained relatively flat at 433 returns compared to 434 returns in the prior year.
• Revenue from franchise and company-owned Canadian offices increased 4.7% in local currency. - As a result of the underperformance in our company-owned stores this tax season, the Company either impaired or closed multiple company-owned store locations and recorded a non-cash charge of $4.9 million.
- GAAP diluted earnings per share decreased 32% to $0.94 from $1.38. Non-GAAP earnings per share decreased 18% to $1.15 from $1.41.
- The Company ended the year with $16.4 million of cash on hand compared to $9.9 million at the end of the prior fiscal year.
Dividend
On June 12, 2017, the Board of Directors approved a quarterly dividend to shareholders of $0.16 per share. The dividend will be paid on July 28, 2017 to holders of record of common stock and common stock equivalents on the close of business on July 14, 2017.
Conference Call
At 8:30 a.m. Eastern time on June 14, 2017, the Company will host a conference call for analysts, institutional investors and stockholders. To access the call, please dial the number below approximately 10 minutes prior to the scheduled starting time:
| U.S. | 855-611-0856 | |
| International | 518-444-5569 | |
| Conference ID code: | 35412793 |
The call will also be webcast in a listen-only format. The link to the webcast may be accessed on the Company’s investor relations website at www.libertytax.com, under the “About” tab.
A telephonic replay of the call will be available beginning shortly after the call continuing until Wednesday, June 21, 2017, by dialing 855-859-2056 (domestic) or 404-537-3406 (international). The conference ID code is 35412793. A replay of the webcast will also be available at the site listed above beginning shortly after its conclusion.
About Liberty Tax, Inc.
Founded in 1997 by CEO John T. Hewitt, Liberty Tax, Inc. (NASDAQ:TAX) is the parent company of Liberty Tax Service. In the U.S. and Canada, last year, Liberty Tax prepared over two million individual income tax returns in more than 4,000 offices and online. Liberty Tax's online services are available through eSmart Tax, Liberty Online and DIY Tax, and are all backed by the tax professionals at Liberty Tax locations and its nationwide network of approximately 22,000 seasonal tax preparers. Liberty Tax also supports local communities with fundraising endeavors and contributes as a national sponsor to many charitable causes. For a more in-depth look, visit Liberty Tax Service and interact with Liberty Tax on Twitter and Facebook.
About Non-GAAP Financial Information
This press release and the accompanying tables include non-GAAP financial information. For a description of these non-GAAP financial measures, including the reasons management uses each measure, and reconciliations of these non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with U.S. generally accepted accounting principles, please see the section of the accompanying Tables E & F titled “Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures.”
Forward Looking Statements
In addition to historical information, this release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including implied and express statements regarding future growth. These forward-looking statements, as well as Company guidance, are based upon the Company's current expectations and there can be no assurance that such expectations will prove to be correct. Because forward-looking statements involve risks and uncertainties and speak only as of the date on which they are made, the Company's actual results could differ materially from these statements. These risks and uncertainties relate to, among other things; uncertainties regarding the Company's ability to attract and retain clients; the ability to continue to pay a quarterly dividend; the impact of the launch of a new franchise brand; uncertainties regarding the Company’s ability to meet its prepared returns targets; competitive factors; regulatory factors; the Company's effective income tax rate; litigation defense expenses and costs of judgments or settlements; costs associated with compliance efforts; and changes in market, economic, political or regulatory conditions. Information concerning these risks and uncertainties is contained in the Company’s annual report on Form 10-K and in other filings by the Company with the U.S. Securities and Exchange Commission. The Company does not undertake any duty to update any forward-looking statements, whether as a result of new information, future events, or otherwise.
| Table A | |||||||||||||||
| Liberty Tax, Inc. | |||||||||||||||
| Condensed Consolidated Statements of Income | |||||||||||||||
| Unaudited, amounts in thousands, except per share and share data | |||||||||||||||
| Fiscal Years ended April 30, | |||||||||||||||
| 2017 | 2016 | $ change | % change | ||||||||||||
| Revenue: | |||||||||||||||
| Franchise fees | $ | 2,659 | $ | 5,038 | $ | (2,379 | ) | -47.2 | % | ||||||
| AD fees | 4,177 | 6,008 | (1,831 | ) | -30.5 | % | |||||||||
| Royalties and advertising fees | 74,291 | 80,274 | (5,983 | ) | -7.5 | % | |||||||||
| Financial products | 51,829 | 45,327 | 6,502 | 14.3 | % | ||||||||||
| Interest income | 12,955 | 13,578 | (623 | ) | -4.6 | % | |||||||||
| Assisted tax preparation fees, net of discounts (1) | 21,600 | 15,775 | 5,825 | 36.9 | % | ||||||||||
| Other revenue | 6,474 | 7,429 | (955 | ) | -12.9 | % | |||||||||
| Total revenue | 173,985 | 173,429 | 556 | 0.3 | % | ||||||||||
| Operating expenses: | |||||||||||||||
| Employee compensation and benefits | 44,615 | 42,882 | 1,733 | 4.0 | % | ||||||||||
| Other costs and expenses | 58,159 | 43,927 | 14,232 | 32.4 | % | ||||||||||
| AD expense | 22,461 | 27,686 | (5,225 | ) | -18.9 | % | |||||||||
| Advertising expense | 11,073 | 16,420 | (5,347 | ) | -32.6 | % | |||||||||
| Depreciation, amortization, and impairment charges | 14,356 | 10,026 | 4,330 | 43.2 | % | ||||||||||
| Total operating expenses | 150,664 | 140,941 | 9,723 | 6.9 | % | ||||||||||
| Income from operations | 23,321 | 32,488 | (9,167 | ) | -28.2 | % | |||||||||
| Other income (expense): | |||||||||||||||
| Foreign currency transaction gain (loss) | (47 | ) | 29 | (76 | ) | -262.1 | % | ||||||||
| Gain on sale of available-for-sale securities | 50 | - | 50 | n/a | |||||||||||
| Interest expense | (2,557 | ) | (2,039 | ) | (518 | ) | 25.4 | % | |||||||
| Income before income taxes | 20,767 | 30,478 | (9,711 | ) | -31.9 | % | |||||||||
| Income tax expense | 7,754 | 11,058 | (3,304 | ) | -29.9 | % | |||||||||
| Net Income | $ | 13,013 | $ | 19,420 | $ | (6,407 | ) | -33.0 | % | ||||||
| Net income per share of Class A and Class B | |||||||||||||||
| common stock | |||||||||||||||
| Basic | $ | 0.94 | $ | 1.41 | $ | (0.47 | ) | -33.3 | % | ||||||
| Diluted | $ | 0.94 | $ | 1.38 | $ | (0.44 | ) | -31.9 | % | ||||||
| Weighted-average shares outstanding basic | 12,895,561 | 12,814,775 | 80,786 | 0.6 | % | ||||||||||
| Weighted-average shares outstanding diluted | 13,916,908 | 14,024,671 | (107,763 | ) | -0.8 | % | |||||||||
| (1) Assisted tax preparation fees are now being reported separately and represent total revenues earned from company-owned stores. 2016 revenue has been adjusted for comparison purposes. | |||||||||||||||
| Table B | |||||||||||||||
| Liberty Tax, Inc. | |||||||||||||||
| Condensed Consolidated Statements of Income | |||||||||||||||
| Unaudited, amounts in thousands, except per share and share data | |||||||||||||||
| Three months ended April 30, | |||||||||||||||
| 2017 | 2016 | $ change | % change | ||||||||||||
| Revenue: | |||||||||||||||
| Franchise fees | $ | 1,533 | $ | 2,513 | $ | (980 | ) | -39.0 | % | ||||||
| AD fees | 1,059 | 1,517 | (458 | ) | -30.2 | % | |||||||||
| Royalties and advertising fees | 52,431 | 51,685 | 746 | 1.4 | % | ||||||||||
| Financial products | 32,301 | 27,545 | 4,756 | 17.3 | % | ||||||||||
| Interest income | 4,456 | 6,075 | (1,619 | ) | -26.7 | % | |||||||||
| Assisted tax preparation fees, net of discounts (1) | 16,276 | 11,567 | 4,709 | 40.7 | % | ||||||||||
| Other revenue | 3,123 | 3,512 | (389 | ) | -11.1 | % | |||||||||
| Total revenue | 111,179 | 104,414 | 6,765 | 6.5 | % | ||||||||||
| Operating expenses: | |||||||||||||||
| Employee compensation and benefits | 14,778 | 14,429 | 349 | 2.4 | % | ||||||||||
| Other costs and expenses | 22,480 | 14,831 | 7,649 | 51.6 | % | ||||||||||
| AD expense | 15,482 | 16,964 | (1,482 | ) | -8.7 | % | |||||||||
| Advertising expense | 2,236 | 2,348 | (112 | ) | -4.8 | % | |||||||||
| Depreciation, amortization, and impairment charges | 8,026 | 4,400 | 3,626 | 82.4 | % | ||||||||||
| Total operating expenses | 63,002 | 52,972 | 10,030 | 18.9 | % | ||||||||||
| Income from operations | 48,177 | 51,442 | (3,265 | ) | -6.3 | % | |||||||||
| Other income (expense): | |||||||||||||||
| Foreign currency transaction gain (loss) | (37 | ) | 68 | (105 | ) | n/a | |||||||||
| Interest expense | (505 | ) | (447 | ) | (58 | ) | 13.1 | % | |||||||
| Income before income taxes | 47,635 | 51,063 | (3,428 | ) | -6.7 | % | |||||||||
| Income tax expense | 18,306 | 18,775 | (469 | ) | -2.5 | % | |||||||||
| Net income | $ | 29,329 | $ | 32,288 | $ | (2,959 | ) | -9.2 | % | ||||||
| Net income per share of Class A and Class B | |||||||||||||||
| common stock | |||||||||||||||
| Basic | $ | 2.11 | $ | 2.33 | $ | (0.22 | ) | -9.4 | % | ||||||
| Diluted | $ | 2.10 | $ | 2.31 | $ | (0.21 | ) | -9.1 | % | ||||||
| Weighted-average shares outstanding basic | 12,882,550 | 12,877,919 | 4,631 | 0.0 | % | ||||||||||
| Weighted-average shares outstanding diluted | 13,934,941 | 13,967,568 | (32,627 | ) | -0.2 | % | |||||||||
| (1) Assisted tax preparation fees are now being reported separately and represent total revenues earned from company-owned stores. 2016 revenue has been adjusted for comparison purposes. | |||||||||||||||
| Table C | |||||||
| Liberty Tax, Inc. | |||||||
| Condensed Consolidated Balance Sheets | |||||||
| Amounts in thousands | |||||||
| April 30, | April 30, | ||||||
| 2017 | 2016 | ||||||
| (Unaudited) | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 16,427 | $ | 9,906 | |||
| Current receivables, net | 75,145 | 71,722 | |||||
| Assets held for sale | 11,989 | 9,886 | |||||
| Deferred income tax asset | 1,063 | 3,496 | |||||
| Other current assets | 5,813 | 5,838 | |||||
| Total current assets | 110,437 | 100,848 | |||||
| Property, equipment, and software, net | 39,789 | 40,957 | |||||
| Notes receivable, non-current, net | 15,583 | 23,504 | |||||
| Goodwill | 8,576 | 4,228 | |||||
| Other intangible assets, net | 21,224 | 16,270 | |||||
| Other assets | 2,767 | 7,416 | |||||
| Total assets | $ | 198,376 | $ | 193,223 | |||
| Current liabilities: | |||||||
| Current installments of long-term obligations | $ | 7,738 | $ | 5,947 | |||
| Accounts payable and accrued expenses | 12,953 | 11,664 | |||||
| Due to ADs | 23,143 | 24,977 | |||||
| Income taxes payable | 6,392 | 3,581 | |||||
| Deferred revenue - current | 2,892 | 4,682 | |||||
| Total current liabilities | 53,118 | 50,851 | |||||
| Long-term obligations, excluding current installments | 18,461 | 17,493 | |||||
| Deferred revenue and other - non-current | 5,817 | 7,056 | |||||
| Deferred income tax liability | 4,525 | 6,322 | |||||
| Total liabilities | 81,921 | 81,722 | |||||
| Stockholders' equity: | |||||||
| Special voting preferred stock, $0.01 par value per share | - | - | |||||
| Class A common stock, $0.01 par value per share | 127 | 120 | |||||
| Class B common stock, $0.01 par value per share | 2 | 9 | |||||
| Exchangeable shares, $0.01 par value per share | 10 | 10 | |||||
| Additional paid-in capital | 8,371 | 7,153 | |||||
| Accumulated other comprehensive loss, net of taxes | (2,084 | ) | (1,698 | ) | |||
| Retained earnings | 110,029 | 105,907 | |||||
| Total stockholders' equity | 116,455 | 111,501 | |||||
| Total liabilities and stockholders' equity | $ | 198,376 | $ | 193,223 | |||
| Note: Effective May 1, 2016, we adopted Accounting Standards Update (“ASU”) 2015-03, Simplifying the Presentation of Debt Issuance Costs, and ASU 2015-15, Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements, on a retrospective basis. Accordingly, debt issuance costs associated with our long term debt are now included in the long term obligations line in the consolidated balance sheets. And, amounts for prior periods have been retrospectively adjusted to conform to the current period presentation. | |||||||
| Table D | ||||||||
| Liberty Tax, Inc. | ||||||||
| Condensed Consolidated Statements of Cash Flows | ||||||||
| Unaudited, amounts in thousands | ||||||||
| Fiscal Years ended April 30, | ||||||||
| 2017 | 2016 | |||||||
| Cash flows from operating activities: | ||||||||
| Net Income | $ | 13,013 | $ | 19,420 | ||||
| Adjustments to reconcile net income to net cash used in operating activities: | ||||||||
| Provision for doubtful accounts | 10,378 | 7,282 | ||||||
| Depreciation, amortization, and impairment charges | 14,356 | 10,026 | ||||||
| Stock-based compensation expense related to equity classified awards | 2,016 | 1,863 | ||||||
| Gain on sale of available-for-sale securities | (50 | ) | - | |||||
| Gain on bargain purchases and sales of Company-owned offices | (1,100 | ) | (855 | ) | ||||
| Deferred tax expense | 179 | 7,384 | ||||||
| Changes in accrued income taxes | 2,437 | 1,758 | ||||||
| Changes in other assets and liabilities | (8,783 | ) | (17,061 | ) | ||||
| Net cash provided by operating activities | 32,446 | 29,817 | ||||||
| Cash flows from investing activities: | ||||||||
| Issuance of operating loans to franchisees and ADs | (94,133 | ) | (101,552 | ) | ||||
| Payments received on operating loans to franchisees and ADs | 89,562 | 89,786 | ||||||
| Purchases of Company-owned offices, AD rights, and acquired customer lists | (10,049 | ) | (4,787 | ) | ||||
| Proceeds from sale of Company-owned offices and AD rights | 1,339 | 2,934 | ||||||
| Purchase of available-for-sale securities | - | (4,999 | ) | |||||
| Proceeds from sale of available-for-sale securities | 5,049 | - | ||||||
| Purchases of property, equipment and software | (5,022 | ) | (10,692 | ) | ||||
| Net cash used in investing activities | (13,254 | ) | (29,310 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Proceeds from the exercise of stock options | - | 2,286 | ||||||
| Repurchase of common stock | (420 | ) | (1,977 | ) | ||||
| Dividends paid | (8,891 | ) | (8,852 | ) | ||||
| Repayment of amounts due to former ADs and franchisees | (1,303 | ) | (2,429 | ) | ||||
| Repayment of long-term obligations | (3,978 | ) | (1,742 | ) | ||||
| Borrowings under revolving credit facility | 151,400 | 166,232 | ||||||
| Repayments under revolving credit facility | (151,400 | ) | (166,232 | ) | ||||
| Proceeds from mortgage debt | 2,200 | - | ||||||
| Payment for debt issue costs | (35 | ) | - | |||||
| Tax benefit of stock option exercises | 60 | 900 | ||||||
| Net cash used in financing activities | (12,367 | ) | (11,814 | ) | ||||
| Effect of exchange rate changes on cash, net | (304 | ) | (174 | ) | ||||
| Net increase (decrease) in cash and cash equivalents | 6,521 | (11,481 | ) | |||||
| Cash and cash equivalents at beginning of year | 9,906 | 21,387 | ||||||
| Cash and cash equivalents at end of year | $ | 16,427 | $ | 9,906 | ||||
| Table E | ||||||||||||||||||||
| Liberty Tax, Inc. | ||||||||||||||||||||
| Fiscal Year Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures | ||||||||||||||||||||
| Unaudited, amounts in thousands, except per share data | ||||||||||||||||||||
| We report our financial results in accordance with U.S. generally accepted accounting principles (GAAP); however, we believe that earnings before interest, taxes, depreciation, amortization and impairment ("EBITDA") and non-GAAP results should be evaluated, in addition to, and not as an alternative for, net income as determined in accordance with GAAP. We consider our non-GAAP financial results to be a useful metric for management and investors to evaluate and compare current year results with prior periods. Because not all companies use the same calculations, our definition of EBITDA may not be comparable to similarly titled figures from other companies. In addition, when evaluating non-GAAP results, we exclude certain items that are not considered to be part of future operating results. | ||||||||||||||||||||
| The following is a reconciliation of GAAP Net income to EBITDA. | ||||||||||||||||||||
| Fiscal Year Ended April 30, | ||||||||||||||||||||
| 2017 | 2016 | |||||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Net Income - as reported | $ | 13,013 | $ | 19,420 | ||||||||||||||||
| Add back: | ||||||||||||||||||||
| Interest expense | 2,557 | 2,039 | ||||||||||||||||||
| Income tax expense | 7,754 | 11,058 | ||||||||||||||||||
| Depreciation, amortization, and impairment charges | 14,356 | 10,026 | ||||||||||||||||||
| Total Adjustments | 24,667 | 23,123 | ||||||||||||||||||
| EBITDA | $ | 37,680 | $ | 42,543 | ||||||||||||||||
| The following is a reconciliation of our non-GAAP financial measures to the most comparable GAAP financial measures. | ||||||||||||||||||||
| Amounts may not add or recalculate due to rounding. | ||||||||||||||||||||
| For the Fiscal Year ended April 30, 2017 | ||||||||||||||||||||
| Operating | Income from | Pretax | Net | Diluted | ||||||||||||||||
| Revenues | Expenses | Operations | EBITDA | Income | Income | EPS | ||||||||||||||
| As Reported | $ | 173,985 | $ | 150,664 | $ | 23,321 | $ | 37,680 | $ | 20,767 | $ | 13,013 | $ | 0.94 | ||||||
| Adjustments: (1) | ||||||||||||||||||||
| Executive severance, including stock-based compensation | - | (877 | ) | 877 | 877 | 877 | 550 | 0.04 | ||||||||||||
| Compliance Task Force and related costs | - | (1,197 | ) | 1,197 | 1,197 | 1,197 | 750 | 0.05 | ||||||||||||
| Gain on available-for-sale securities | - | - | - | (50 | ) | (50 | ) | (31 | ) | - | ||||||||||
| Accrued judgment | - | (2,700 | ) | 2,700 | 2,700 | 2,700 | 1,692 | 0.12 | ||||||||||||
| Total Adjustments | - | (4,774 | ) | 4,774 | 4,724 | 4,724 | 2,961 | 0.21 | ||||||||||||
| Non-GAAP | $ | 173,985 | $ | 145,890 | $ | 28,095 | $ | 42,404 | $ | 25,491 | $ | 15,974 | $ | 1.15 | ||||||
| For the Fiscal Year ended April 30, 2016 | ||||||||||||||||||||
| Operating | Income from | Pretax | Net | Diluted | ||||||||||||||||
| Revenues | Expenses | Operations | EBITDA | Income | Income | EPS | ||||||||||||||
| As Reported | $ | 173,429 | $ | 140,941 | $ | 32,488 | $ | 42,543 | $ | 30,478 | $ | 19,420 | $ | 1.38 | ||||||
| Adjustments: (1) | ||||||||||||||||||||
| Executive severance, including stock-based compensation | - | (413 | ) | 413 | 413 | 413 | 263 | 0.02 | ||||||||||||
| Compliance Task Force and related costs | - | (252 | ) | 252 | 252 | 252 | 161 | 0.01 | ||||||||||||
| Total Adjustments | - | (665 | ) | 665 | 665 | 665 | 424 | 0.03 | ||||||||||||
| Non-GAAP | $ | 173,429 | $ | 140,276 | $ | 33,153 | $ | 43,208 | $ | 31,143 | $ | 19,844 | $ | 1.41 | ||||||
| (1) The net income impact of the adjustments is calculated using the effective tax rate for the period. | ||||||||||||||||||||
| Table F | |||||||||||||||||
| Liberty Tax, Inc. | |||||||||||||||||
| Fourth Quarter Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measures | |||||||||||||||||
| Unaudited, amounts in thousands, except per share data | |||||||||||||||||
| We report our financial results in accordance with GAAP; however, we believe that EBITDA and non-GAAP results should be evaluated, in addition to, and not as an alternative for, net income as determined in accordance with GAAP. We consider our non-GAAP financial results to be a useful metric for management and investors to evaluate and compare current year results with prior periods. Because not all companies use the same calculations, our definition of EBITDA may not be comparable to similarly titled figures from other companies. In addition, when evaluating non-GAAP results, we exclude certain items that are not considered to be part of future operating results. | |||||||||||||||||
| The following is a reconciliation of GAAP Net Income to EBITDA. | |||||||||||||||||
| Three Months Ended April 30, | |||||||||||||||||
| 2017 | 2016 | ||||||||||||||||
| (in thousands) | |||||||||||||||||
| Net Income - as reported | $ | 29,329 | $ | 32,288 | |||||||||||||
| Add back: | |||||||||||||||||
| Interest expense | 505 | 447 | |||||||||||||||
| Income tax expense | 18,306 | 18,775 | |||||||||||||||
| Depreciation, amortization, and impairment charges | 8,026 | 4,400 | |||||||||||||||
| Total Adjustments | 26,837 | 23,622 | |||||||||||||||
| EBITDA | $ | 56,166 | $ | 55,910 | |||||||||||||
| The following is a reconciliation of our non-GAAP financial measures to the most comparable GAAP financial measures. | |||||||||||||||||
| Amounts may not add or recalculate due to rounding. | |||||||||||||||||
| For the three months ended April 30, 2017 | |||||||||||||||||
| Operating | Income from | Pretax | Net | Diluted | |||||||||||||
| Revenues | Expenses | Operations | EBITDA | Income | Income | EPS | |||||||||||
| As Reported | $ | 111,179 | $ | 63,002 | $ | 48,177 | $ | 56,166 | $ | 47,635 | $ | 29,329 | $ | 2.11 | |||
| Adjustments: (1) | |||||||||||||||||
| Compliance Task Force and related costs | - | (134 | ) | 134 | 134 | 134 | 83 | 0.01 | |||||||||
| Accrued judgment | - | (2,700 | ) | 2,700 | 2,700 | 2,700 | 1,662 | 0.12 | |||||||||
| Total Adjustments | - | (2,834 | ) | 2,834 | 2,834 | 2,834 | 1,745 | 0.13 | |||||||||
| Non-GAAP | $ | 111,179 | $ | 60,168 | $ | 51,011 | $ | 59,000 | $ | 50,469 | $ | 31,074 | $ | 2.23 | |||
| For the three months ended April 30, 2016 | |||||||||||||||||
| Operating | Income from | Pretax | Net | Diluted | |||||||||||||
| Revenues | Expenses | Operations | EBITDA | Income | Income | EPS | |||||||||||
| As Reported | $ | 104,414 | $ | 52,972 | $ | 51,442 | $ | 55,910 | $ | 51,063 | $ | 32,288 | $ | 2.31 | |||
| Adjustments: (1) | |||||||||||||||||
| Compliance Task Force and related costs | - | (252 | ) | 252 | 252 | 252 | 159 | 0.01 | |||||||||
| Total Adjustments | - | (252 | ) | 252 | 252 | 252 | 159 | 0.01 | |||||||||
| Non-GAAP | $ | 104,414 | $ | 52,720 | $ | 51,694 | $ | 56,162 | $ | 51,315 | $ | 32,447 | $ | 2.32 | |||
| (1) The net income impact of the adjustments is calculated using the effective tax rate for the period. | |||||||||||||||||
| Table G | |||||||
| Liberty Tax, Inc. | |||||||
| Operational Data | |||||||
| Unaudited | |||||||
| Fiscal years ended April 30, | |||||||
| 2017 | 2016 | ||||||
| Franchisees | |||||||
| U.S. | 1,753 | 1,856 | |||||
| Canada | 133 | 130 | |||||
| Total Franchisees | 1,886 | 1,986 | |||||
| Offices | |||||||
| U.S. | |||||||
| Franchised | 3,505 | 3,967 | |||||
| Company-Owned | 318 | 258 | |||||
| Total U.S. | 3,823 | 4,225 | |||||
| Canada | |||||||
| Franchised | 210 | 210 | |||||
| Company-Owned | 44 | 52 | |||||
| Total Canada | 254 | 262 | |||||
| Total | |||||||
| Franchised | 3,715 | 4,177 | |||||
| Company-Owned | 362 | 310 | |||||
| Total Offices | 4,077 | 4,487 | |||||
| Tax Returns Processed | |||||||
| U.S. | 1,657,000 | 1,832,000 | |||||
| Canada | 359,000 | 330,000 | |||||
| Total Returns Processed in Offices | 2,016,000 | 2,162,000 | |||||
| Online | 138,000 | 145,000 | |||||
| Total Tax Returns Processed | 2,154,000 | 2,307,000 | |||||
| Systemwide Revenue1 | |||||||
| U.S. | $ | 386,000,000 | $ | 417,600,000 | |||
| Canada (CDN $) | 28,700,000 | 27,400,000 | |||||
| Canada (USD $) | 21,500,000 | 21,200,000 | |||||
| U.S. Average Net Fee Per Return2 | $ | 233 | $ | 228 | |||
| 1 Our systemwide revenue represents the total tax preparation revenue generated by our franchised and company-owned offices. It does not represent our revenue. But because franchise royalties are derived from the operations of our franchisees, and because we maintain an infrastructure to support systemwide operations, we consider systemwide revenue to be an important measurement. | |||||||
| 2 The average net fee per tax return prepared reflects amounts for our franchised and company-owned offices. | |||||||
Non-GAAP Financial Information
The Company believes that EBITDA and non-GAAP net income (loss) should be evaluated, in addition to, and not as an alternative for, net income as determined in accordance with GAAP. Both metrics are used by management when evaluating the performance of the Company. Because not all companies use the same calculations, our definition of EBITDA may not be comparable to similarly titled figures from other companies. In addition, when evaluating non-GAAP financial information, we exclude certain items that are not considered to be part of future operating results and which management excludes when evaluating the performance of the Company. Descriptions of the items which are excluded are as follows:
Executive severance, including stock-based compensation: We exclude from our non-GAAP financial measures cash and non-cash stock-based compensation and perquisites associated with the separation of employment with executives of the Company.
Compliance Task Force and related costs: We exclude from our non-GAAP financial measures third-party expenses we incur related to our Compliance Task Force, which we established in fiscal 2016 to examine and prevent non-compliance, fraud and other misconduct among our franchisees and employees. These expenses include professional and legal fees.
Gain on available-for-sale securities: We exclude from our non-GAAP financial measures gains and losses we record when we sell equity securities and other investments.
Accrued judgment: We exclude from our non-GAAP financial measures an accrued judgment recorded in the period ended April 30, 2017. We intend to vigorously defend our position and pursue an appeal.