Attached files

file filename
8-K - FORM 8-K - TAILORED BRANDS INCh78225e8vk.htm
Exhibit 99.1
(MEN'S WEARHOUSE NEWS RELEASE)
MEN’S WEARHOUSE REPORTS
FISCAL 2010 THIRD QUARTER RESULTS
  Q3 2010 GAAP diluted EPS was $0.47 and adjusted diluted EPS was $0.57 compared with Q3 2009 revised GAAP diluted EPS of $0.36
 
  Company provides guidance for fourth quarter of fiscal 2010
 
  Conference call at 5:00 pm Eastern today
HOUSTON — December 7, 2010 — The Men’s Wearhouse (NYSE: MW) today announced its consolidated financial results for the third quarter ended October 30, 2010.
                                         
Third Quarter Sales Summary-Fiscal 2010  
                            Comparable Store Sales  
    U.S. dollars, in millions             Change %  
    Current     Prior     Total Sales     Current     Prior  
    Year     Year     Change %     Year     Year  
Total Company
  $ 550.1     $ 462.0       19.1 %                
Total Retail Segment
  $ 494.6     $ 458.3       7.9 %                
MW
  $ 349.1     $ 317.6       9.9 %     9.6 %(c)     -0.2 %(c)
K&G
  $ 78.0     $ 79.3       -1.6 %     -0.2 %     -1.1 %
Moores Canada
  $ 61.5     $ 56.0       9.9 %     5.6 %(b)     1.9 %(b)
Corporate Apparel Segment
  $ 55.5     $ 3.7       1,396.5 %                
                                         
Year-To-Date Sales Summary-Fiscal 2010  
                            Comparable Store Sales  
    U.S. dollars, in millions             Change %  
    Current     Prior     Total Sales     Current     Prior  
    Year     Year     Change %     Year     Year  
Total Company
  $ 1,560.6 (a)   $ 1,452.4 (a)     7.5 %                
Total Retail Segment
  $ 1,496.7     $ 1,441.9       3.8 %                
MW
  $ 1,034.8     $ 987.5       4.8 %     4.8 %(c)     -3.0 %(c)
K&G
  $ 263.9     $ 277.4       -4.9 %     -3.5 %     -0.8 %
Moores Canada
  $ 180.4     $ 160.3       12.6 %     2.1 %(b)     -1.9 %(b)
Corporate Apparel Segment
  $ 63.8     $ 10.4       512.9 %                
 
(a)   Due to rounded numbers total Company may not sum.
 
(b)   Comparable store sales change is based on the Canadian dollar.
 
(c)   Does not include ecommerce sales.


 

GAAP diluted earnings per share were $0.47 for the third quarter ended October 30, 2010. Adjusted diluted earnings per share were $0.57 after excluding $1.4 million ($1.1 million after tax or $0.02 per diluted share outstanding) in acquisition transaction and integration expenses, $2.0 million ($1.5 million after tax or $0.03 per diluted share outstanding) in tuxedo distribution closure costs and $3.2 million ($2.4 million after tax or $0.05 per diluted share outstanding) for non-cash asset impairment charges. This compares to adjusted diluted earnings per share guidance given September 8, 2010 of $0.40 to $0.47.
During the third quarter of 2010, the Company changed the inventory valuation method used by its K&G brand from lower of cost or market, as determined by the retail inventory method, to lower of cost or market using the weighted average cost method. This change was done to bring all retail operations of the Company to a common valuation methodology platform. All financial statements in this press release have been revised to reflect this change and are therefore comparable. Prior year third quarter revised GAAP diluted earnings per share were $0.36, a decrease of $0.01 per share.
THIRD QUARTER REVIEW
Dimensions and Alexandra Acquisitions
On August 6, 2010, the Company acquired Dimensions and certain assets of Alexandra, two leading providers of corporate clothing uniforms and workwear in the United Kingdom, for total cash consideration of approximately £61 million (US$97.8 million). The combined businesses are organized under a UK-based holding company of which Men’s Wearhouse controls 86% and certain existing shareholders of Dimensions control 14%.
The financial results of the combined UK operations, excluding transaction and integration costs, were $0.03 accretive to the Company’s third quarter diluted earnings per share. Transaction and integration costs were $1.4 million ($1.1 million after tax or $0.02 per diluted share outstanding). Total sales of the combined operations were US$51 million.
Tuxedo Distribution Closures
In late August 2010, a decision was made by the Company to cease tuxedo distribution operations in November 2010 at four of the eleven facilities that we currently use for tuxedo distribution. The operations at these four facilities will be assumed by other tuxedo distribution facilities in our system allowing us to more effectively manage our tuxedo rental operations. In the third quarter, a charge of $2.0 million ($1.5 million after tax or $0.03 per diluted share outstanding) was incurred consisting primarily of severance payments and fixed asset write-offs.
The expected ongoing annual benefit, beginning in fiscal 2011, as a result of these closures will be a reduction in operating costs of approximately $4.0 million.


 

Review of Results
Total Company sales increased 19.1% for the quarter.
    Retail segment net sales increased $36.3 million, or 7.9%, to $494.6 million for the quarter ended October 30, 2010 as compared to the same prior year quarter. The increase was due mainly to a $20.1 million increase in clothing product revenues and a $13.6 million increase in tuxedo rental service revenue:
    The increase of 9.6% in comparable store sales at Men’s Wearhouse/Men’s Wearhouse and Tux and 5.6% at Moores was due mainly to continued unit growth in our tuxedo rental services business, increased units per transaction and higher store traffic levels, which more than offset a decrease in the average transaction value. At K&G, the decrease of 0.2% in comparable store sales was due mainly to a decrease in the average transaction value.
 
    Tuxedo rental service revenues as a percentage of total retail segment net sales increased from 21.3% in the third quarter of 2009 to 22.5% in the third quarter of 2010. In absolute dollars, tuxedo rental service revenues increased $13.6 million or 13.9% due mainly to a 14.6% increase in paid units rented, offset partially by lower average rental rates in the U.S.
    Corporate apparel segment net sales increased $51.8 million to $55.5 million for the quarter ended October 30, 2010 as compared to the same prior year quarter. The increase was due to our acquisitions of Dimensions and Alexandra in the UK on August 6, 2010.
Gross margin, as a percentage of total net sales, decreased 101 basis points from 43.7% to 42.7% due primarily to more aggressive promotional offerings in 2010 compared to 2009 and the increased mix of the lower margin corporate apparel business.
    In the retail segment, total gross margin as a percentage of related sales increased from 43.9% in the third quarter of 2009 to 44.5% in the third quarter of 2010 primarily due to improved tuxedo rental margins and a decrease in occupancy costs. As a percentage of retail segment sales, occupancy costs decreased by 185 basis points from 15.8% to 13.9% primarily due to fewer open stores in 2010 and reduced depreciation following impairment charges taken in the fourth quarter of 2009. These improvements were partially offset by a decrease in clothing margin due primarily to more aggressive promotional offerings in the current year. As a percentage of related sales, clothing margin decreased 265 basis points from 56.0% to 53.4%.
 
    In the corporate apparel segment, total gross margin as a percentage of related sales increased from 22.6% in the third quarter of 2009 to 26.5% in the third quarter of 2010 due to our acquisitions of Dimensions and Alexandra in the UK on August 6, 2010.


 

Selling, general and administrative expenses were $200.6 million in the current year and increased 16.2% from the prior year’s SG&A of $172.6 million. During the current quarter, the Company incurred $1.4 million in acquisition transaction and integration costs, $2.0 million in tuxedo distribution closure costs and $3.2 million for non-cash asset impairment charges related to 40 Men’s Wearhouse and Tux stores, some of which were partially impaired in the prior year. Excluding these costs, third quarter SG&A expenses were $194.0 million or an increase of 12.4% to the prior year quarter. SG&A related to the acquired UK operations resulted in a 6.6% increase. The remaining 5.8% increase is primarily due to increased marketing costs and increased employee benefit costs. As a percentage of total net sales, adjusted SG&A decreased 210 basis points from 37.4% to 35.3%.
Operating income was $34.4 million. Excluding $1.4 million in acquisition and integration costs, $2.0 million in tuxedo distribution closure costs and $3.2 million in non-cash asset impairment charges, operating income was $41.0 million or 7.5% of total net sales compared to operating income of $29.4 million or 6.4% of total net sales for the same period last year.
The effective income tax rate was 25.7% for the third quarter of 2010 and 34.5% for the third quarter of 2009. The effective tax rate in 2010 was lower than the statutory U.S. federal rate of 35% due to the favorable tax rate effects from release of valuation allowances related to foreign tax credit carryforwards and recognition of previously unrecognized tax benefits and related accrued interest from expirations of statutes of limitations, offset partially by the effect of state income taxes.
Cash and cash equivalent balances as of the end of the third quarter of 2010 were $197.8 million.
Total inventories of $509.4 million increased 6.9% from the prior year third quarter of $476.8 million. Excluding the inventory related to the acquisitions of Dimensions and Alexandra in the UK, inventories decreased 6.6%.
Current maturities of long-term debt were $45.6 million as of the end of the third quarter of 2010.
FOURTH QUARTER 2010 GUIDANCE
For the fourth quarter of the fiscal year, GAAP loss per share is expected to be in a range of $0.22 to $0.25. Adjusted loss per share is expected to be in a range of $0.19 to $0.22. Adjusted loss per share excludes acquisition transaction costs and integration expenses of $1.7 million ($1.1 million after tax or $0.02 per diluted share outstanding) and $1.0 million ($0.7 million after tax or $0.01 per diluted share outstanding) in tuxedo distribution closure costs consisting primarily of severance payments, fixed asset write-offs, facility remediation and labor costs associated with processing the inventory from the closed facilities.


 

SG&A costs in this year’s fourth quarter will also include notable increases compared to the prior year’s fourth quarter for both employee bonuses related to higher than planned full year financial performance and increased medical benefit costs due to a higher level of submitted claims. We estimate these higher costs will increase this year’s fourth quarter loss in a magnitude of the equivalent of 10 cents per share.
The financial results of the combined UK acquisitions, excluding acquisition transaction costs and integration expenses, are expected to be neutral to the Company’s fourth quarter diluted earnings per share.
         
    Historical Actual   Guidance
    4Q FY 2009   4Q FY 2010
    (revised)    
Total Sales
  -4.0%   + high teen's to low
twenties digit range(1)
Comparable Store Sales(2)
       
MW
  -7.1%   + mid to high single digit
K&G
  -5.0%   + low single digits
Moores
  -6.6%   + low single digits
Gross Profit Growth Rate
  -7.4%   + high teen’s to low
twenties digit range(3)
S G & A Expense Growth Rate
  -4.3%(4)   + high teen’s digits(5)
Effective Tax Rate
  45.55%   41.00%(6)
Shares Outstanding (millions)
  52.297   52.998
GAAP Loss Per Share
  $0.36   $0.22 to $0.25
Adjusted Loss Per Share
  $0.11   $0.19 to $0.22(5)
 
       
Foreign Exchange Conversion (avg.)
       
US Dollar to GBP
  n/a   1.590
US Dollar to Canadian Dollar
  0.95   0.98
 
1.   Includes US$51 million to US$53 million of sales from acquired operations of Dimensions and Alexandra in the 4Q of FY 2010.
 
2.   Includes an assumed increase in tuxedo rental revenues of + low double digits in the 4Q of FY 2010 compared to the prior year quarter decrease of 0.6%.
 
3.   Occupancy costs are expected to decrease in the low single digit range in the 4Q of FY 2010 from the prior year quarter.
 
4.   Excludes $8.8 million pretax gain from an eminent domain sale of a distribution center in 4Q 2008. Also excludes $1.8 million and $19.5 million in impairment charges in the 4Q 2008 and 4Q 2009, respectively.
 
5.   Excludes acquisition transaction and integration costs and costs associated with the closure of four tuxedo distribution centers in the 4Q of FY 2010. Also excludes $19.5 million in impairment charges in the 4Q of FY 2009. In the 4Q of FY 2010, SG&A expense is expected to increase a) in the high single digit range related to the Company’s acquired UK operations, b) in the mid single digit range related to employee medical costs from a higher level of claims and employee bonus costs due to exceeding full year financial targets and c) in the high single digit range primarily due to increased marketing and payroll related costs.
 
6.   The higher effective tax rate in 4Q of FY 2009 is primarily due to a true up the Company’s annual tax provision as a result of the non-cash impairment charge taken in 4Q of FY 2009. The estimated impact on diluted earnings per share from this true up in 4Q of FY 2009 was a benefit of $0.04 per share in the prior year.


 

UPDATED CONFERENCE CALL AND WEBCAST INFORMATION
At 5:00 p.m. Eastern time on Tuesday, December 7, 2010, Company management will host a conference call and real time web cast to review the fiscal third quarter and its outlook for the fourth quarter of fiscal 2010.
To access the conference call, dial 480-629-9725. To access the live webcast presentation, visit the Investor Relations section of the Company’s website at www.menswearhouse.com. A telephonic replay will be available through December 14, 2010 by calling 303-590-3030 and entering the access code of 4386437#, or a webcast archive will be available free on the website for approximately 90 days.
STORE INFORMATION
                                                 
    October 30, 2010     October 31, 2009     January 30, 2010  
    Number of     Sq. Ft.     Number of     Sq. Ft.     Number of     Sq. Ft.  
    Stores     (000’s)     Stores     (000’s)     Stores     (000’s)  
Men’s Wearhouse
    586       3,319.3       581       3,279.8       581       3,284.4  
Men’s Wearhouse and Tux
    408       561.0       469       639.9       454       623.4  
Moores, Clothing for Men
    117       737.1       117       734.6       117       734.6  
K&G(a)
    102       2,391.8       107       2,475.6       107       2,475.6  
 
                                   
Total
    1,213       7,009.2       1,274       7,129.9       1,259       7,118.0  
 
                                   
 
(a)   91, 94 and 94 stores, respectively, offering women’s apparel.
Founded in 1973, Men’s Wearhouse is one of North America’s largest specialty retailers of men’s apparel with 1,213 stores. The Men’s Wearhouse, Moores and K&G stores carry a full selection of designer, brand name and private label suits, sport coats, furnishings and accessories and Men’s Wearhouse and Tux stores carry a limited selection. Tuxedo rentals are available in the Men’s Wearhouse, Moores and Men’s Wearhouse and Tux stores. Additionally, Men’s Wearhouse operates a global corporate apparel and workwear group consisting of TwinHill in the United States and Dimensions and Alexandra in the United Kingdom.
This press release contains forward-looking information. The forward-looking statements are made pursuant to the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be significantly impacted by various factors, including sensitivity to economic conditions and consumer confidence, possibility of limited ability to expand Men’s Wearhouse stores, possibility that certain of our expansion strategies may present greater risks, changes in foreign currency rates and other factors described in the Company’s annual report on Form 10-K for the fiscal year ended January 30, 2010, subsequent Forms 10-Q.
For additional information on Men’s Wearhouse, please visit the Company’s website at www.menswearhouse.com. The website for Dimensions is www.dimensions.co.uk and the website for Alexandra is www.alexandra.co.uk.
          CONTACT:   Neill Davis, EVP & CFO, Men’s Wearhouse (281) 776-7000
Ken Dennard, DRG&L (713) 529-6600


 

(The Mens Wearhouse Logo)   THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited)
FOR THE THREE MONTHS ENDED
October 30, 2010 AND October 31, 2009
(In thousands, except per share data)
                                                         
    Three Months Ended   Variance
            % of           % of                   Basis
    2010   Sales   2009   Sales   Dollar   %   Points
                    (as adjusted) (a)                                
Net sales:
                                                       
Clothing product
  $ 405,784       73.77 %   $ 333,882       72.27 %   $ 71,902       21.54 %     1.50  
Tuxedo rental services
    111,297       20.23 %     97,702       21.15 %     13,595       13.91 %     (0.91 )
Alteration and other services
    33,022       6.00 %     30,431       6.59 %     2,591       8.51 %     (0.58 )
         
Total net sales
    550,103       100.00 %     462,015       100.00 %     88,088       19.07 %     0.00  
 
                                                       
Total cost of sales
    315,104       57.28 %     259,974       56.27 %     55,130       21.21 %     1.01  
         
 
                                                       
Gross margin (b)
    234,999       42.72 %     202,041       43.73 %     32,958       16.31 %     (1.01 )
 
                                                       
         
Selling, general and administrative expenses
    200,588       36.46 %     172,595       37.36 %     27,993       16.22 %     (0.89 )
         
 
                                                       
Operating income
    34,411       6.26 %     29,446       6.37 %     4,965       16.86 %     (0.12 )
 
                                                       
Net interest
    (274 )     (0.05 %)     (19 )     0.00 %     (255 )     1342.11 %     (0.05 )
         
 
                                                       
Earnings before income taxes
    34,137       6.21 %     29,427       6.37 %     4,710       16.01 %     (0.16 )
 
                                                       
Provision for income taxes
    8,789       1.60 %     10,141       2.19 %     (1,352 )     (13.33 %)     (0.60 )
         
 
                                                       
Net earnings including noncontrolling interest
    25,348       4.61 %     19,286       4.17 %     6,062       31.43 %     0.43  
 
                                                       
Less: Net earnings attributable to noncontrolling interest
    89       0.02 %           0.00 %     89       100.00 %     0.02  
         
 
                                                       
Net earnings attributable to common shareholders
  $ 25,259       4.59 %   $ 19,286       4.17 %   $ 5,973       30.97 %     0.42  
         
 
                                                       
Net earnings per diluted common share attributable to common shareholders (c)
  $ 0.47             $ 0.36                                  
 
                                                       
 
                                                       
Weighted average diluted common shares outstanding:
    52,895               52,442                                  
 
                                                       
 
(a)   Results have been adjusted for the change in inventory valuation method used by our K&G brand from the retail inventory method to the weighted average cost method during the third quarter of fiscal 2010. The cumulative effect of this change in accounting principle was recorded retrospectively as of February 1, 2009.
 
(b)   Gross margin as a percentage of related sales:
                                                         
    Three Months Ended     Variance  
            % of             % of                        
            Related             Related                     Basis  
    2010     Sales     2009     Sales     Dollar     %     Points  
     
Clothing margin
  $ 187,019       53.40 %   $ 185,057       56.05 %   $ 1,962       1.06 %     (2.65 )
Tuxedo margin
    93,813       84.29 %     81,205       83.11 %     12,608       15.53 %     1.18  
Alteration and other services margin
    8,424       25.51 %     7,335       24.10 %     1,089       14.85 %     1.41  
Occupancy costs
    (68,978 )     (13.95 %)     (72,394 )     (15.80 %)     3,416       4.72 %     1.85  
         
Retail segment margin
    220,278       44.54 %     201,203       43.90 %     19,075       9.48 %     0.64  
Corporate apparel segment margin
    14,721       26.51 %     838       22.58 %     13,883       1,656.68 %     3.93  
         
Gross margin
  $ 234,999       42.72 %   $ 202,041       43.73 %   $ 32,958       16.31 %     (1.01 )
         
 
(c)   Calculated based on net earnings less net earnings allocated to participating securities.

 


 

(The Mens Wearhouse Logo)   THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited)
FOR THE NINE MONTHS ENDED
October 30, 2010 AND October 31, 2009
(In thousands, except per share data)
                                                         
    Nine Months Ended   Variance
            % of           % of                   Basis
    2010   Sales   2009   Sales   Dollar   %   Points
                    (as adjusted) (a)                                
Net sales:
                                                       
Clothing product
  $ 1,136,383       72.82 %   $ 1,057,246       72.80 %   $ 79,137       7.49 %     0.02  
Tuxedo rental services
    325,913       20.88 %     298,688       20.57 %     27,225       9.11 %     0.32  
Alteration and other services
    98,262       6.30 %     96,423       6.64 %     1,839       1.91 %     (0.34 )
         
Total net sales
    1,560,558       100.00 %     1,452,357       100.00 %     108,201       7.45 %     0.00  
 
                                                       
Total cost of sales
    864,284       55.38 %     822,989       56.67 %     41,295       5.02 %     (1.28 )
         
 
                                                       
Gross margin (b)
    696,274       44.62 %     629,368       43.33 %     66,906       10.63 %     1.28  
 
                                                       
         
Selling, general and administrative expenses
    571,406       36.62 %     525,704       36.20 %     45,702       8.69 %     0.42  
         
 
                                                       
Operating income
    124,868       8.00 %     103,664       7.14 %     21,204       20.45 %     0.86  
 
                                                       
Net interest
    (774 )     (0.05 %)     (179 )     (0.01 %)     (595 )     332.40 %     (0.04 )
         
Earnings before income taxes
    124,094       7.95 %     103,485       7.13 %     20,609       19.91 %     0.83  
 
                                                       
Provision for income taxes
    42,222       2.71 %     38,517       2.65 %     3,705       9.62 %     0.05  
         
 
                                                       
Net earnings including noncontrolling interest
    81,872       5.25 %     64,968       4.47 %     16,904       26.02 %     0.77  
 
                                                       
Less: Net earnings attributable to noncontrolling interest
    89       0.01 %           0.00 %     89       100.00 %     0.01  
         
 
                                                       
Net earnings attributable to common shareholders
  $ 81,783       5.24 %   $ 64,968       4.47 %   $ 16,815       25.88 %     0.77  
         
 
                                                       
Net earnings per diluted common share attributable to common shareholders (c)
  $ 1.54             $ 1.23                                  
 
                                                       
 
                                                       
Weighted average diluted common shares outstanding:
    52,776               52,218                                  
 
                                                       
 
(a)   Results have been adjusted for the change in inventory valuation method used by our K&G brand from the retail inventory method to the weighted average cost method during the third quarter of fiscal 2010. The cumulative effect of this change in accounting principle was recorded retrospectively as of February 1, 2009.
 
(b)   Gross margin as a percentage of related sales:
                                                         
    Nine Months Ended   Variance
            % of           % of                    
            Related           Related                   Basis
    2010   Sales   2009   Sales   Dollar   %   Points
         
Clothing margin
  $ 587,626       54.79 %   $ 570,887       54.53 %   $ 16,739       2.93 %     0.25  
Tuxedo margin
    275,067       84.40 %     248,684       83.26 %     26,383       10.61 %     1.14  
Alteration and other services margin
    25,154       25.60 %     25,547       26.49 %     (393 )     (1.54 %)     (0.90 )
Occupancy costs
    (208,472 )     (13.93 %)     (218,028 )     (15.12 %)     9,556       4.38 %     1.19  
         
Retail segment margin
    679,375       45.39 %   $ 627,090       43.49 %     52,285       8.34 %     1.90  
Corporate apparel segment margin
    16,899       26.47 %     2,278       21.87 %     14,621       641.83 %     4.60  
         
Gross margin
  $ 696,274       44.62 %   $ 629,368       43.33 %   $ 66,906       10.63 %     1.28  
         
 
(c)   Calculated based on net earnings less net earnings allocated to participating securities.

 


 

(The Mens Wearhouse Logo)   THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
                 
    October 30,     October 31,  
    2010     2009  
            (as adjusted) (a)  
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 197,843     $ 198,538  
Accounts receivable, net
    65,069       17,304  
Inventories
    509,422       476,760  
Other current assets
    62,830       47,744  
 
           
 
               
Total current assets
    835,164       740,346  
Property and equipment, net
    333,007       370,191  
Tuxedo rental product, net
    86,121       100,653  
Goodwill
    90,580       59,111  
Intangible assets, net
    38,678       5,279  
Other assets, net
    21,831       7,376  
 
           
 
               
Total assets
  $ 1,405,381     $ 1,282,956  
 
           
 
               
LIABILITIES AND EQUITY
               
Current liabilities:
               
Accounts payable
  $ 145,138     $ 121,374  
Accrued expenses and other current liabilities
    130,550       106,082  
Income taxes payable
    12,294       24,743  
Current maturities of long-term debt
    45,584        
 
           
 
               
Total current liabilities
    333,566       252,199  
Long-term debt
          42,985  
Deferred taxes and other liabilities
    72,664       63,087  
 
           
 
               
Total liabilities
    406,230       358,271  
 
           
 
               
Equity:
               
Preferred stock
           
Common stock
    709       704  
Capital in excess of par
    336,942       323,864  
Retained earnings
    1,023,467       979,540  
Accumulated other comprehensive income
    37,651       33,203  
Treasury stock, at cost
    (412,761 )     (412,626 )
 
           
 
               
Total equity attributable to common shareholders
    986,008       924,685  
 
               
Noncontrolling interest
    13,143        
     
 
               
Total equity
    999,151       924,685  
     
 
               
Total liabilities and equity
  $ 1,405,381     $ 1,282,956  
 
           
 
(a)   Results have been adjusted for the change in inventory valuation method used by our K&G brand from the retail inventory method to the weighted average cost method during the third quarter of fiscal 2010. The cumulative effect of this change in accounting principle was recorded retrospectively as of February 1, 2009.

 


 

(The Mens Wearhouse Logo)   THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
FOR THE NINE MONTHS ENDED
October 30, 2010 AND October 31, 2009
(In thousands)
                 
    Nine Months Ended  
    2010     2009  
            (as adjusted) (a)  
CASH FLOWS FROM OPERATING ACTIVITIES:
               
 
               
Net earnings including noncontrolling interest
  $ 81,872     $ 64,968  
Non-cash adjustments to net earnings:
               
Depreciation and amortization
    57,210       64,879  
Tuxedo rental product amortization
    31,732       33,149  
Other
    11,284       3,292  
Changes in assets and liabilities
    (16,216 )     (3,888 )
 
           
 
               
Net cash provided by operating activities
    165,882       162,400  
 
           
 
               
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Capital expenditures
    (43,835 )     (44,466 )
Acquisition of businesses, net of cash
    (97,786 )      
Proceeds from sales of available-for-sale investments
          19,410  
Proceeds from sales of property and equipment
    76        
 
           
 
               
Net cash used in investing activities
    (141,545 )     (25,056 )
 
           
 
               
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Proceeds from issuance of common stock
    2,503       3,032  
Payments on revolving credit facility
          (25,000 )
Cash dividends paid
    (14,318 )     (11,029 )
Tax payments related to vested deferred stock units
    (2,748 )     (1,634 )
Excess tax benefits from share-based plans
    952       208  
Purchase of treasury stock
    (144 )     (90 )
 
           
 
               
Net cash used in financing activities
    (13,755 )     (34,513 )
 
           
 
               
Effect of exchange rate changes
    1,243       8,295  
 
           
 
               
INCREASE IN CASH AND CASH EQUIVALENTS
    11,825       111,126  
 
               
Balance at beginning of period
    186,018       87,412  
 
           
Balance at end of period
  $ 197,843     $ 198,538  
 
           
 
(a)   Results have been adjusted for the change in inventory valuation method used by our K&G brand from the retail inventory method to the weighted average cost method during the third quarter of fiscal 2010. The cumulative effect of this change in accounting principle was recorded retrospectively as of February 1, 2009.