Attached files
| file | filename |
|---|---|
| 8-K - 8-K - TAILORED BRANDS INC | a16-18077_18k.htm |
Exhibit 99.1
|
|
|
News Release
Contact: Investor Relations (281) 776-7575 ir@tailoredbrands.com
Jon Kimmins, EVP, CFO and Treasurer Tailored Brands, Inc.
Ken Dennard Dennard · Lascar Associates |
For Immediate Release
TAILORED BRANDS, INC. REPORTS
FISCAL 2016 SECOND QUARTER AND SIX MONTH RESULTS
· Second quarter 2016 GAAP diluted EPS of $0.51; Adjusted diluted EPS(1) of $0.99
· Company maintains full-year guidance
· Conference call scheduled for Thursday, September 8th at 9:00 a.m. Eastern time
FREMONT, CA — September 7, 2016 — Tailored Brands, Inc. (NYSE: TLRD) today announced consolidated financial results for the fiscal second quarter ended July 30, 2016.
Second quarter 2016 GAAP diluted earnings per share (“EPS”) were $0.51 and adjusted diluted EPS(1) was $0.99 excluding certain items(1).
“We are pleased to report a 2.9% comparable sales increase at Men’s Wearhouse. In addition, Jos. A. Bank’s 16.3% comparable sales decline was consistent with the trend we saw in the first quarter and in line with our expectations,” said Doug Ewert, president and chief executive officer of Tailored Brands. “Our second quarter results showed improvement compared to the first quarter yet reflected a challenging retail apparel spending environment as well as the continued transitioning of our Jos. A. Bank business.
“We continue to execute our transition plan for Tailored Brands and are on track to achieve our targeted $50 million of cost savings in fiscal 2016. Our store base rationalization is well underway. During the second quarter, we closed 86 stores, including 45 Jos. A. Bank factory stores and eight Men’s Wearhouse outlet stores, and we remain on schedule to close approximately 250 stores during fiscal 2016,” said Ewert.
“We maintain our outlook for full year adjusted EPS in the range of $1.55 to $1.85 per diluted share. Our full year guidance, reflective of a cautious retail environment, assumes slightly lower comparable sales growth at Men’s Wearhouse and better comparable sales performance at Jos. A. Bank, including positive comparable sales for Jos. A. Bank in the fourth quarter.
“We remain positive on the long-term outlook for Tailored Brands and our positioning for sustainable growth and profitability. In addition to rightsizing our Jos. A. Bank business, we are advancing our initiatives to drive top-line growth and profitability, including introducing innovative product offerings such as custom clothing and strengthening our omni-channel capabilities to better serve our customers.”
(1) See Use of Non-GAAP Financial Measures for additional information. Non-GAAP adjusted EPS is referred to as “adjusted EPS” for simplicity.
SALES REVIEW
The table that follows is a summary of total net sales for the second quarter and year-to-date period ended July 30, 2016. The dollars shown are U.S. dollars in millions and, due to rounded numbers, may not sum. Comparable sales exclude the net sales of a store for any month of one period if the store was not owned or open throughout the same month of the prior period and include e-commerce net sales. The Moores comparable sales change is based on the Canadian dollar. In addition, Jos. A. Bank comparable sales exclude sales from factory stores. Fiscal 2015 comparable sales shown below for Jos. A. Bank are based on a comparison to Jos. A. Bank’s fiscal 2014 sales, a portion of which was prior to the acquisition on June 18, 2014.
Second Quarter Net Sales Summary — Fiscal 2016
|
|
|
|
|
|
|
Net Sales |
|
Comparable Sales |
| ||||||
|
|
|
Net Sales Change |
|
Current |
|
% of Total |
|
Current |
|
Prior Year |
| ||||
|
Retail Segment |
|
(3.3 |
)% |
$ |
(28.7 |
) |
$ |
830.2 |
|
91 |
% |
|
|
|
|
|
Men’s Wearhouse |
|
2.7 |
% |
$ |
12.9 |
|
$ |
482.9 |
|
53 |
% |
2.9 |
% |
3.1 |
% |
|
Jos. A. Bank |
|
(16.1 |
)% |
$ |
(35.7 |
) |
$ |
186.0 |
|
20 |
% |
(16.3 |
)% |
(9.0 |
)% |
|
K&G |
|
(2.6 |
)% |
$ |
(2.3 |
) |
$ |
86.4 |
|
10 |
% |
(2.2 |
)% |
6.7 |
% |
|
Moores |
|
(4.9 |
)% |
$ |
(3.4 |
) |
$ |
66.5 |
|
7 |
% |
(1.5 |
)% |
0.7 |
% |
|
MW Cleaners |
|
(1.9 |
)% |
$ |
(0.2 |
) |
$ |
8.4 |
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Corporate Apparel Segment |
|
30.0 |
% |
$ |
18.3 |
|
$ |
79.5 |
|
9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Total Company |
|
(1.1 |
)% |
$ |
(10.4 |
) |
$ |
909.7 |
|
|
|
|
|
|
|
Year-To-Date Net Sales Summary — Fiscal 2016
|
|
|
|
|
|
|
Net Sales |
|
Comparable Sales |
| ||||||
|
|
|
Net Sales Change |
|
Current |
|
% of Total |
|
Current |
|
Prior |
| ||||
|
Retail Segment |
|
(5.2 |
)% |
$ |
(86.8 |
) |
$ |
1,596.4 |
|
92 |
% |
|
|
|
|
|
Men’s Wearhouse |
|
(0.2 |
)% |
$ |
(1.8 |
) |
$ |
924.5 |
|
53 |
% |
(0.3 |
)% |
4.9 |
% |
|
Jos. A. Bank |
|
(16.7 |
)% |
$ |
(73.3 |
) |
$ |
364.5 |
|
21 |
% |
(16.2 |
)% |
(5.3 |
)% |
|
K&G |
|
(1.9 |
)% |
$ |
(3.6 |
) |
$ |
181.1 |
|
10 |
% |
(0.9 |
)% |
7.0 |
% |
|
Moores |
|
(6.6 |
)% |
$ |
(7.7 |
) |
$ |
109.7 |
|
6 |
% |
(2.5 |
)% |
0.7 |
% |
|
MW Cleaners |
|
(1.9 |
)% |
$ |
(0.3 |
) |
$ |
16.6 |
|
1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Corporate Apparel Segment |
|
16.5 |
% |
$ |
20.1 |
|
$ |
142.1 |
|
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Total Company |
|
(3.7 |
)% |
$ |
(66.7 |
) |
$ |
1,738.5 |
|
|
|
|
|
|
|
Net sales for the second quarter at our largest brand, Men’s Wearhouse, increased 2.7% and comparable sales increased 2.9% from last year’s second quarter. Comparable sales increased primarily due to an increase in average unit retails (net selling prices) partially offset by decreases in average transactions per store and units sold per transaction. Comparable rental services revenue increased 4.7% in the second quarter of 2016.
Jos. A. Bank comparable sales for the second quarter decreased 16.3% primarily due to a decrease in average transactions per store partially offset by higher units sold per transaction, higher average unit retails and higher rental services revenue. K&G comparable sales decreased 2.2% primarily due to lower average transactions per store partially offset by an increase in average unit retails. Net sales for Moores, our Canadian retail brand, decreased 4.9% primarily due to unfavorable currency fluctuations. Moores had a comparable sales decrease of 1.5% due to decreases in both average transactions per store and units sold per transaction driven by weakening macro-economic conditions in Canada, partially offset by an increase in average unit retails. The Corporate Apparel segment had a sales increase of 30.0% primarily driven by the beginning of the rollout of a large new uniform program.
SECOND QUARTER GAAP RESULTS
Below is a comparison table and discussion of the condensed consolidated second quarter FY 2016 to second quarter FY 2015 operating results.
Consolidated Second Quarter FY 2016 Comparison to Second Quarter FY 2015 Operating Results
|
|
|
Q2 FY16 |
|
Q2 FY16 |
|
Q2 FY15 |
|
Q2 FY15 |
|
Variance |
| |||||||
|
|
|
$ |
|
% of Sales |
|
$ |
|
% of |
|
Dollar |
|
% |
|
Basis |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail clothing product |
|
$ |
615,946 |
|
67.71 |
% |
$ |
649,190 |
|
70.56 |
% |
$ |
(33,244 |
) |
-5.12 |
% |
(2.85 |
) |
|
Rental services |
|
165,009 |
|
18.14 |
% |
157,049 |
|
17.07 |
% |
7,960 |
|
5.07 |
% |
1.07 |
| |||
|
Alteration and other services |
|
49,226 |
|
5.41 |
% |
52,674 |
|
5.72 |
% |
(3,448 |
) |
-6.55 |
% |
(0.31 |
) | |||
|
Total retail sales |
|
830,181 |
|
91.26 |
% |
858,913 |
|
93.35 |
% |
(28,732 |
) |
-3.35 |
% |
(2.09 |
) | |||
|
Corporate apparel clothing product |
|
79,503 |
|
8.74 |
% |
61,161 |
|
6.65 |
% |
18,342 |
|
29.99 |
% |
2.09 |
| |||
|
Total net sales |
|
909,684 |
|
100.00 |
% |
920,074 |
|
100.00 |
% |
(10,390 |
) |
-1.13 |
% |
— |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Gross margin(1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail clothing product |
|
338,064 |
|
54.89 |
% |
367,140 |
|
56.55 |
% |
(29,076 |
) |
-7.92 |
% |
(1.67 |
) | |||
|
Rental services |
|
137,908 |
|
83.58 |
% |
131,698 |
|
83.86 |
% |
6,210 |
|
4.72 |
% |
(0.28 |
) | |||
|
Alteration and other services |
|
14,817 |
|
30.10 |
% |
15,556 |
|
29.53 |
% |
(739 |
) |
-4.75 |
% |
0.57 |
| |||
|
Occupancy costs |
|
(108,615 |
) |
-13.08 |
% |
(114,255 |
) |
-13.30 |
% |
5,640 |
|
4.94 |
% |
0.22 |
| |||
|
Total retail gross margin |
|
382,174 |
|
46.04 |
% |
400,139 |
|
46.59 |
% |
(17,965 |
) |
-4.49 |
% |
(0.55 |
) | |||
|
Corporate apparel clothing product |
|
28,130 |
|
35.38 |
% |
18,542 |
|
30.32 |
% |
9,588 |
|
51.71 |
% |
5.07 |
| |||
|
Total gross margin |
|
410,304 |
|
45.10 |
% |
418,681 |
|
45.51 |
% |
(8,377 |
) |
-2.00 |
% |
(0.40 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Advertising expense |
|
44,963 |
|
4.94 |
% |
44,981 |
|
4.89 |
% |
(18 |
) |
-0.04 |
% |
0.05 |
| |||
|
Selling, general and administrative expenses |
|
305,709 |
|
33.61 |
% |
275,577 |
|
29.95 |
% |
30,132 |
|
10.93 |
% |
3.65 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Operating income |
|
$ |
59,632 |
|
6.56 |
% |
$ |
98,123 |
|
10.66 |
% |
$ |
(38,491 |
) |
-39.23 |
% |
(4.11 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Summary of Operating Income by Reportable Segment and Shared Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail |
|
$ |
101,227 |
|
12.19 |
% |
$ |
137,324 |
|
15.99 |
% |
$ |
(36,097 |
) |
-26.29 |
% |
(3.79 |
) |
|
Corporate apparel |
|
11,920 |
|
14.99 |
% |
2,494 |
|
4.08 |
% |
9,426 |
|
377.95 |
% |
10.92 |
| |||
|
Shared services |
|
(53,515 |
) |
-5.88 |
% |
(41,695 |
) |
-4.53 |
% |
(11,820 |
) |
28.35 |
% |
(1.35 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total operating income |
|
$ |
59,632 |
|
6.56 |
% |
$ |
98,123 |
|
10.66 |
% |
$ |
(38,491 |
) |
-39.23 |
% |
(4.11 |
) |
(1) As a percent of related sales.
Total net sales decreased 1.1%, or $10.4 million, to $909.7 million. Retail segment net sales decreased by 3.4%, or $28.7 million. Corporate apparel sales increased by 30.0% or $18.3 million.
Total gross margin was $410.3 million, a decrease of $8.4 million, or 2.0% due primarily to the decrease in retail segment net sales. As a percent of sales, total gross margin decreased 40 basis points to 45.1% of net sales primarily due to the impact of clearance activity as we exited the factory/outlet business.
Advertising expense was flat to last year but increased slightly by 5 basis points as a percent of sales.
Selling, general and administrative expenses (“SG&A”) increased $30.1 million to $305.7 million, or 365 basis points, primarily due to costs associated with our store rationalization and profit improvement programs.
Operating income for the second quarter was $59.6 million compared to operating income of $98.1 million last year.
Net interest expense for the second quarter was $25.8 million compared to $26.5 million in 2015.
The effective tax rate for the second quarter was 25.9% for 2016 and 33.3% for 2015.
Net earnings for the quarter were $25.0 million compared to net earnings of $47.8 million last year. Diluted EPS was $0.51 compared to diluted EPS of $0.98 in the prior year quarter.
SECOND QUARTER ADJUSTED RESULTS (1)
Below is a comparison table and discussion of adjusted operating metrics for the second quarter of FY 2016 and FY 2015. Note that only the line items affected by adjustments are shown in the table.
Consolidated Adjusted Second Quarter FY 2016 Comparison to Adjusted Second Quarter FY 2015 Operating Results (1)
|
|
|
Q2 FY16 |
|
Q2 FY16 |
|
Q2 FY15 |
|
Q2 FY15 |
|
Variance |
| |||||||
|
|
|
$ |
|
% of Sales |
|
$ |
|
% of Sales |
|
Dollar |
|
% |
|
Basis |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Gross margin(2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail clothing product |
|
$ |
338,064 |
|
54.89 |
% |
$ |
367,335 |
|
56.58 |
% |
$ |
(29,271 |
) |
-7.97 |
% |
(1.70 |
) |
|
Alteration and other services |
|
14,954 |
|
30.38 |
% |
15,556 |
|
29.53 |
% |
(602 |
) |
-3.87 |
% |
0.85 |
| |||
|
Occupancy costs |
|
(109,582 |
) |
-13.20 |
% |
(113,355 |
) |
-13.20 |
% |
3,773 |
|
-3.33 |
% |
(0.00 |
) | |||
|
Total retail gross margin |
|
381,344 |
|
45.94 |
% |
401,235 |
|
46.71 |
% |
(19,891 |
) |
-4.96 |
% |
(0.78 |
) | |||
|
Total gross margin |
|
409,474 |
|
45.01 |
% |
419,777 |
|
45.62 |
% |
(10,303 |
) |
-2.45 |
% |
(0.61 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Selling, general and administrative expenses |
|
265,510 |
|
29.19 |
% |
269,106 |
|
29.25 |
% |
(3,596 |
) |
-1.34 |
% |
(0.06 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Operating income |
|
$ |
99,001 |
|
10.88 |
% |
$ |
105,690 |
|
11.49 |
% |
$ |
(6,689 |
) |
-6.33 |
% |
(0.60 |
) |
Summary of Operating Income by Reportable Segment and Shared Services
|
Retail |
|
$ |
130,535 |
|
15.72 |
% |
$ |
143,777 |
|
16.74 |
% |
$ |
(13,242 |
) |
-9.21 |
% |
(1.02 |
) |
|
Corporate apparel |
|
11,920 |
|
14.99 |
% |
2,494 |
|
4.08 |
% |
9,426 |
|
377.95 |
% |
10.92 |
| |||
|
Shared services |
|
(43,454 |
) |
-4.78 |
% |
(40,581 |
) |
-4.41 |
% |
(2,873 |
) |
7.08 |
% |
(0.37 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total operating income |
|
$ |
99,001 |
|
10.88 |
% |
$ |
105,690 |
|
11.49 |
% |
$ |
(6,689 |
) |
-6.33 |
% |
(0.60 |
) |
(1) See Use of Non-GAAP Financial Measures for reconciliation to GAAP.
(2) Gross margin percent of related sales.
Total gross margin decreased $10.3 million and decreased 61 basis points. Retail gross margin decreased $19.9 million primarily due to lower sales while the retail gross margin rate decreased 78 basis points primarily due to the impact of clearance activity as we exited the factory/outlet business. Excluding
the impact of the factory/outlet stores from both periods, total gross margin increased by 44 basis points and retail gross margin increased 38 basis points.
On a stand-alone basis, Jos. A. Bank retail clothing product selling margin excluding factory stores increased approximately 590 basis points due to lower product costs and an increase in the average unit retail.
Primarily due to the Company’s cost reduction efforts, SG&A expenses decreased $3.6 million and decreased 6 basis points.
Operating income decreased $6.7 million or 6.3%.
The effective tax rate was 34.2%.
Adjusted net earnings were $48.1 million, or $0.99 adjusted diluted earnings per share.
SIX MONTH GAAP RESULTS
Below is a comparison table and discussion of the condensed consolidated six months of FY 2016 to six months of FY 2015 operating results.
Consolidated Six Months FY 2016 Comparison to Six Months FY 2015 Operating Results
|
|
|
YTD FY16 |
|
YTD FY16 |
|
YTD FY15 |
|
YTD FY15 |
|
Variance |
| |||||||
|
|
|
$ |
|
% of Sales |
|
$ |
|
% of Sales |
|
Dollar |
|
% |
|
Basis |
| |||
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail clothing product |
|
$ |
1,231,614 |
|
70.84 |
% |
$ |
1,316,052 |
|
72.90 |
% |
$ |
(84,438 |
) |
-6.42 |
% |
(2.06 |
) |
|
Rental services |
|
264,840 |
|
15.23 |
% |
260,178 |
|
14.41 |
% |
4,662 |
|
1.79 |
% |
0.82 |
| |||
|
Alteration and other services |
|
99,969 |
|
5.75 |
% |
106,954 |
|
5.92 |
% |
(6,985 |
) |
-6.53 |
% |
(0.17 |
) | |||
|
Total retail sales |
|
1,596,423 |
|
91.83 |
% |
1,683,184 |
|
93.24 |
% |
(86,761 |
) |
-5.15 |
% |
(1.42 |
) | |||
|
Corporate apparel clothing product |
|
142,083 |
|
8.17 |
% |
121,979 |
|
6.76 |
% |
20,104 |
|
16.48 |
% |
1.42 |
| |||
|
Total net sales |
|
1,738,506 |
|
100.00 |
% |
1,805,163 |
|
100.00 |
% |
(66,657 |
) |
-3.69 |
% |
— |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Gross margin(1): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail clothing product |
|
683,377 |
|
55.49 |
% |
739,618 |
|
56.20 |
% |
(56,241 |
) |
-7.60 |
% |
(0.71 |
) | |||
|
Rental services |
|
221,855 |
|
83.77 |
% |
218,743 |
|
84.07 |
% |
3,112 |
|
1.42 |
% |
(0.30 |
) | |||
|
Alteration and other services |
|
29,410 |
|
29.42 |
% |
33,686 |
|
31.50 |
% |
(4,276 |
) |
-12.69 |
% |
(2.08 |
) | |||
|
Occupancy costs |
|
(218,750 |
) |
-13.70 |
% |
(227,351 |
) |
-13.51 |
% |
8,601 |
|
3.78 |
% |
(0.20 |
) | |||
|
Total retail gross margin |
|
715,892 |
|
44.84 |
% |
764,696 |
|
45.43 |
% |
(48,804 |
) |
-6.38 |
% |
(0.59 |
) | |||
|
Corporate apparel clothing product |
|
46,253 |
|
32.55 |
% |
35,537 |
|
29.13 |
% |
10,716 |
|
30.15 |
% |
3.42 |
| |||
|
Total gross margin |
|
762,145 |
|
43.84 |
% |
800,233 |
|
44.33 |
% |
(38,088 |
) |
-4.76 |
% |
(0.49 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Advertising expense |
|
92,891 |
|
5.34 |
% |
95,637 |
|
5.30 |
% |
(2,746 |
) |
-2.87 |
% |
0.05 |
| |||
|
Selling, general and administrative expenses |
|
578,628 |
|
33.28 |
% |
551,184 |
|
30.53 |
% |
27,444 |
|
4.98 |
% |
2.75 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Operating income |
|
$ |
90,626 |
|
5.21 |
% |
$ |
153,412 |
|
8.50 |
% |
$ |
(62,786 |
) |
-40.93 |
% |
(3.29 |
) |
Summary of Operating Income by Reportable Segment and Shared Services
|
Retail |
|
$ |
181,102 |
|
11.34 |
% |
$ |
232,630 |
|
13.82 |
% |
$ |
(51,528 |
) |
-22.15 |
% |
(2.48 |
) |
|
Corporate apparel |
|
13,974 |
|
9.84 |
% |
3,806 |
|
3.12 |
% |
10,168 |
|
267.16 |
% |
6.71 |
| |||
|
Shared services |
|
(104,450 |
) |
-6.01 |
% |
(83,024 |
) |
-4.60 |
% |
(21,426 |
) |
25.81 |
% |
(1.41 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total operating income |
|
$ |
90,626 |
|
5.21 |
% |
$ |
153,412 |
|
8.50 |
% |
$ |
(62,786 |
) |
-40.93 |
% |
(3.29 |
) |
(1) As a percent of related sales.
Total net sales decreased 3.7%, or $66.7 million, to $1,738.5 million. Retail segment net sales decreased by 5.2%, or $86.8 million. Corporate apparel sales increased by 16.5% or $20.1 million.
Total gross margin was $762.1 million, a decrease of $38.1 million, or 4.8% due primarily to the decrease in retail segment net sales. As a percent of sales, total gross margin decreased 49 basis points to 43.8% of net sales primarily due to the impact of clearance activity as we exited the factory/outlet business.
Advertising expense decreased $2.7 million to $92.9 million but increased slightly by 5 basis points as a percent of sales.
SG&A increased $27.4 million to $578.6 million or 275 basis points, primarily due to costs associated with our store rationalization and profit improvement programs.
Operating income for the quarter was $90.6 million compared to operating income of $153.4 million last year.
Net interest expense for the six months was $52.3 million compared to $52.9 million in 2015.
The effective tax rate for the six months was 30.4% for 2016 and 33.8% for 2015.
Net earnings for the six months were $26.6 million compared to net earnings of $58.1 million last year. Diluted EPS was $0.55 compared to diluted EPS of $1.20 in the prior year quarter.
SIX MONTH ADJUSTED RESULTS (1)
Below is a comparison table and discussion of adjusted operating metrics for the six months of FY 2016 and FY 2015. Note that only the line items affected by adjustments are shown in the table.
Consolidated Adjusted Six Months FY 2016 Comparison to Adjusted Six Months FY 2015 Operating Results (1)
|
|
|
|
|
YTD |
|
|
|
YTD |
|
Variance |
| |||||||
|
|
|
YTD FY16 |
|
% of |
|
YTD FY15 |
|
% of |
|
Dollar |
|
% |
|
Basis |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Gross margin(2): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail clothing product |
|
$ |
683,354 |
|
55.48 |
% |
$ |
740,554 |
|
56.27 |
% |
(57,200 |
) |
-7.72 |
% |
(0.79 |
) | |
|
Alteration and other services |
|
29,698 |
|
29.71 |
% |
33,686 |
|
31.50 |
% |
(3,988 |
) |
-11.84 |
% |
(1.79 |
) | |||
|
Occupancy costs |
|
(219,740 |
) |
-13.76 |
% |
(226,164 |
) |
-13.44 |
% |
6,424 |
|
-2.84 |
% |
(0.33 |
) | |||
|
Total retail gross margin |
|
715,167 |
|
44.80 |
% |
766,818 |
|
45.56 |
% |
(51,651 |
) |
-6.74 |
% |
(0.76 |
) | |||
|
Total gross margin |
|
761,420 |
|
43.80 |
% |
802,355 |
|
44.45 |
% |
(40,935 |
) |
-5.10 |
% |
(0.65 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Selling, general and administrative expenses |
|
522,032 |
|
30.03 |
% |
533,091 |
|
29.53 |
% |
(11,059 |
) |
-2.07 |
% |
0.50 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Operating income |
|
$ |
146,497 |
|
8.43 |
% |
$ |
173,627 |
|
9.62 |
% |
$ |
(27,130 |
) |
-15.63 |
% |
(1.19 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Summary of Operating Income by Reportable Segment and Shared Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail |
|
$ |
218,593 |
|
13.69 |
% |
$ |
250,003 |
|
14.85 |
% |
$ |
(31,410 |
) |
-12.56 |
% |
(1.16 |
) |
|
Corporate apparel |
|
13,974 |
|
9.84 |
% |
3,806 |
|
3.12 |
% |
10,168 |
|
267.16 |
% |
6.71 |
| |||
|
Shared services |
|
(86,070 |
) |
-4.95 |
% |
(80,182 |
) |
-4.44 |
% |
(5,888 |
) |
7.34 |
% |
(0.51 |
) | |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total operating income |
|
$ |
146,497 |
|
8.43 |
% |
$ |
173,627 |
|
9.62 |
% |
$ |
(27,130 |
) |
-15.63 |
% |
(1.19 |
) |
(1) See Use of Non-GAAP Financial Measures for reconciliation to GAAP.
(2) Gross margin percent of related sales.
Total gross margin decreased $40.9 million and decreased 65 basis points. Retail gross margin decreased $51.7 million primarily due to lower sales and decreased 76 basis points primarily due to the impact of clearance activity as we exited the factory/outlet business. Excluding the impact of the factory/outlet stores from both periods, total gross margin decreased by 6 basis points and retail gross margin decreased 11 basis points.
On a stand-alone basis, Jos. A. Bank retail clothing product selling margin excluding factory stores increased approximately 560 basis points due to lower product costs and an increase in the average unit retail.
Primarily due to the Company’s cost reduction efforts, SG&A expenses decreased $11.1 million yet deleveraged 50 basis points due to lower sales.
Operating income decreased $27.1 million or 15.6%.
The effective tax rate was 34.1%.
Adjusted net earnings were $62.1 million, or $1.27 adjusted diluted earnings per share.
BALANCE SHEET
Total debt at the end of the second quarter 2016 was approximately $1.61 billion. The Company made its scheduled $1.8 million payment as well as an additional $35.5 million payment on its term loan during the second quarter. In addition, during the quarter, the Company repurchased and retired $6.5 million of its senior notes. Subsequent to the end of the quarter, the Company repurchased and retired an additional $18.5 million of its senior notes. There were no borrowings outstanding on our revolving credit facility at the end of the second quarter of 2016.
Inventories increased $66.6 million to $1,023.6 million at the end of the second quarter 2016 from $957.0 million at the end of the prior year second quarter, primarily due to higher Jos. A. Bank inventory reflecting lower sales and increased corporate apparel inventory as a result of the rollout of the large new uniform program.
Capital expenditures through the second quarter 2016 were $55.9 million compared to $56.8 million in the prior year.
CALL AND WEBCAST INFORMATION
At 9:00 a.m. Eastern time on Thursday, September 8, 2016, management will host a conference call and real time webcast to discuss fiscal 2016 second quarter and six month results.
To access the conference call, dial 412-902-0030. To access the live webcast presentation, visit the Investor Relations section of the Company’s website at http://ir.tailoredbrands.com. A telephonic replay will be available through September 15, 2016 by calling 201-612-7415 and entering the access code of 13642600#, or a webcast archive will be available free on the website for approximately 90 days.
STORE INFORMATION
|
|
|
July 30, 2016 |
|
August 1, 2015 |
|
January 30, 2016 |
| ||||||
|
|
|
Number of |
|
Sq. Ft. |
|
Number of |
|
Sq. Ft. |
|
Number of |
|
Sq. Ft. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Men’s Wearhouse (a) |
|
710 |
|
3,998.9 |
|
704 |
|
3,974.3 |
|
714 |
|
4,025.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jos. A. Bank (b) |
|
557 |
|
2,616.0 |
|
636 |
|
2,925.0 |
|
625 |
|
2,880.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Men’s Wearhouse and Tux |
|
135 |
|
190.5 |
|
201 |
|
280.8 |
|
160 |
|
223.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Tuxedo Shop @ Macy’s |
|
150 |
|
74.4 |
|
— |
|
— |
|
12 |
|
6.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Moores, Clothing for Men |
|
126 |
|
789.0 |
|
124 |
|
781.0 |
|
124 |
|
779.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
K&G (c) |
|
89 |
|
2,091.1 |
|
89 |
|
2,109.0 |
|
89 |
|
2,102.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
1,767 |
|
9,759.9 |
|
1,754 |
|
10,070.1 |
|
1,724 |
|
10,018.3 |
|
(a) Includes one Joseph Abboud store.
(b) Excludes 14 franchise stores.
(c) 82, 81 and 82 stores, respectively, offering women’s apparel.
Tailored Brands, Inc. is the largest specialty retailer of men’s suits and the largest provider of rental product in the U.S. and Canada with over 1,700 stores including tuxedo shops within Macy’s. The Company’s brands include Men’s Wearhouse, Jos. A. Bank, Joseph Abboud, Moores Clothing for Men and K&G Fashion Superstores. Tailored Brands also operates a global corporate apparel and workwear group consisting of Twin Hill in the United States and Dimensions, Alexandra and Yaffy in the United Kingdom.
For additional information on Tailored Brands, please visit the Company’s websites at www.tailoredbrands.com, www.menswearhouse.com, www.josbank.com, www.josephabboud.com, www.mooresclothing.com, www.kgstores.com, www.twinhill.com, www.dimensions.co.uk and www.alexandra.co.uk.
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. Forward-looking statements are not guarantees of future performance and a variety of factors could cause actual results to differ materially from the anticipated or expected results expressed in or suggested by these forward-looking statements. Factors that might cause or contribute to such differences include, but are not limited to: actions by governmental entities, domestic and international macro-economic conditions, inflation or deflation, the loss of, or changes in, key personnel; success, or lack thereof, in executing our internal strategies and operating plans including new store and new market expansion plans, cost reduction initiatives, store rationalization plans, profit improvement plans, revenue enhancement strategies and the impact of opening tuxedo shops within Macy’s stores, changes in demand for clothing, market trends in the retail business, customer confidence and spending patterns, changes in traffic trends in our stores, customer acceptance of our merchandise strategies, performance issues with key suppliers, disruptions in our supply chain, severe weather, foreign currency fluctuations, government export and import policies, advertising or marketing activities of competitors, and legal proceedings.
The forward-looking statements in this press release speak only as of the date hereof. Except for the ongoing obligations of Tailored Brands to disclose material information under the federal securities laws, Tailored Brands undertakes no obligation to revise or update publicly any forward-looking statement, except as required by law. Other factors that may impact the forward-looking statements are described in our latest annual report on Form 10-K and our filings on Form 10-Q.
TAILORED BRANDS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited)
For the Three Months Ended July 30, 2016 and August 1, 2015
(In thousands, except per share data)
|
|
|
Three Months Ended |
|
Variance |
| |||||||||||||
|
|
|
|
|
% of |
|
|
|
% of |
|
|
|
|
|
Basis |
| |||
|
|
|
2016 |
|
Sales |
|
2015 |
|
Sales |
|
Dollar |
|
% |
|
Points |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail clothing product |
|
$ |
615,946 |
|
67.71 |
% |
$ |
649,190 |
|
70.56 |
% |
$ |
(33,244 |
) |
-5.12 |
% |
-2.85 |
|
|
Rental services |
|
165,009 |
|
18.14 |
% |
157,049 |
|
17.07 |
% |
7,960 |
|
5.07 |
% |
1.07 |
| |||
|
Alteration and other services |
|
49,226 |
|
5.41 |
% |
52,674 |
|
5.72 |
% |
(3,448 |
) |
-6.55 |
% |
-0.31 |
| |||
|
Total retail sales |
|
830,181 |
|
91.26 |
% |
858,913 |
|
93.35 |
% |
(28,732 |
) |
-3.35 |
% |
-2.09 |
| |||
|
Corporate apparel clothing product |
|
79,503 |
|
8.74 |
% |
61,161 |
|
6.65 |
% |
18,342 |
|
29.99 |
% |
2.09 |
| |||
|
Total net sales |
|
909,684 |
|
100.00 |
% |
920,074 |
|
100.00 |
% |
(10,390 |
) |
-1.13 |
% |
0.00 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total cost of sales |
|
499,380 |
|
54.90 |
% |
501,393 |
|
54.49 |
% |
(2,013 |
) |
-0.40 |
% |
0.40 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Gross margin (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail clothing product |
|
338,064 |
|
54.89 |
% |
367,140 |
|
56.55 |
% |
(29,076 |
) |
-7.92 |
% |
-1.67 |
| |||
|
Rental services |
|
137,908 |
|
83.58 |
% |
131,698 |
|
83.86 |
% |
6,210 |
|
4.72 |
% |
-0.28 |
| |||
|
Alteration and other services |
|
14,817 |
|
30.10 |
% |
15,556 |
|
29.53 |
% |
(739 |
) |
-4.75 |
% |
0.57 |
| |||
|
Occupancy costs |
|
(108,615 |
) |
-13.08 |
% |
(114,255 |
) |
-13.30 |
% |
5,640 |
|
4.94 |
% |
0.22 |
| |||
|
Total retail gross margin |
|
382,174 |
|
46.04 |
% |
400,139 |
|
46.59 |
% |
(17,965 |
) |
-4.49 |
% |
-0.55 |
| |||
|
Corporate apparel clothing product |
|
28,130 |
|
35.38 |
% |
18,542 |
|
30.32 |
% |
9,588 |
|
51.71 |
% |
5.07 |
| |||
|
Total gross margin |
|
410,304 |
|
45.10 |
% |
418,681 |
|
45.51 |
% |
(8,377 |
) |
-2.00 |
% |
-0.40 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Advertising expense |
|
44,963 |
|
4.94 |
% |
44,981 |
|
4.89 |
% |
(18 |
) |
-0.04 |
% |
0.05 |
| |||
|
Selling, general and administrative expenses |
|
305,709 |
|
33.61 |
% |
275,577 |
|
29.95 |
% |
30,132 |
|
10.93 |
% |
3.65 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Operating income |
|
59,632 |
|
6.56 |
% |
98,123 |
|
10.66 |
% |
(38,491 |
) |
-39.23 |
% |
-4.11 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net interest |
|
(25,839 |
) |
-2.84 |
% |
(26,473 |
) |
-2.88 |
% |
634 |
|
-2.39 |
% |
0.04 |
| |||
|
Loss on extinguishment of debt, net |
|
(71 |
) |
-0.01 |
% |
— |
|
0.00 |
% |
(71 |
) |
NM |
|
-0.01 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Earnings before income taxes |
|
33,722 |
|
3.71 |
% |
71,650 |
|
7.79 |
% |
(37,928 |
) |
-52.94 |
% |
-4.08 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Provision for income taxes |
|
8,747 |
|
0.96 |
% |
23,871 |
|
2.59 |
% |
(15,124 |
) |
-63.36 |
% |
-1.63 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net earnings |
|
$ |
24,975 |
|
2.75 |
% |
$ |
47,779 |
|
5.19 |
% |
$ |
(22,804 |
) |
-47.73 |
% |
-2.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net earnings per diluted common share allocated to common shareholders |
|
$ |
0.51 |
|
|
|
$ |
0.98 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Weighted-average diluted common shares outstanding: |
|
48,639 |
|
|
|
48,544 |
|
|
|
|
|
|
|
|
| |||
(a) Gross margin percent of sales is calculated as a percentage of related sales.
TAILORED BRANDS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(Unaudited)
For the Six Months Ended July 30, 2016 and August 1, 2015
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
Variance |
| |||||||||||||
|
|
|
|
|
% of |
|
|
|
% of |
|
|
|
|
|
Basis |
| |||
|
|
|
2016 |
|
Sales |
|
2015 |
|
Sales |
|
Dollar |
|
% |
|
Points |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail clothing product |
|
$ |
1,231,614 |
|
70.84 |
% |
$ |
1,316,052 |
|
72.90 |
% |
$ |
(84,438 |
) |
-6.42 |
% |
-2.06 |
|
|
Rental services |
|
264,840 |
|
15.23 |
% |
260,178 |
|
14.41 |
% |
4,662 |
|
1.79 |
% |
0.82 |
| |||
|
Alteration and other services |
|
99,969 |
|
5.75 |
% |
106,954 |
|
5.92 |
% |
(6,985 |
) |
-6.53 |
% |
-0.17 |
| |||
|
Total retail sales |
|
1,596,423 |
|
91.83 |
% |
1,683,184 |
|
93.24 |
% |
(86,761 |
) |
-5.15 |
% |
-1.42 |
| |||
|
Corporate apparel clothing product |
|
142,083 |
|
8.17 |
% |
121,979 |
|
6.76 |
% |
20,104 |
|
16.48 |
% |
1.42 |
| |||
|
Total net sales |
|
1,738,506 |
|
100.00 |
% |
1,805,163 |
|
100.00 |
% |
(66,657 |
) |
-3.69 |
% |
0.00 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total cost of sales |
|
976,361 |
|
56.16 |
% |
1,004,930 |
|
55.67 |
% |
(28,569 |
) |
-2.84 |
% |
0.49 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Gross margin (a): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Retail clothing product |
|
683,377 |
|
55.49 |
% |
739,618 |
|
56.20 |
% |
(56,241 |
) |
-7.60 |
% |
-0.71 |
| |||
|
Rental services |
|
221,855 |
|
83.77 |
% |
218,743 |
|
84.07 |
% |
3,112 |
|
1.42 |
% |
-0.30 |
| |||
|
Alteration and other services |
|
29,410 |
|
29.42 |
% |
33,686 |
|
31.50 |
% |
(4,276 |
) |
-12.69 |
% |
-2.08 |
| |||
|
Occupancy costs |
|
(218,750 |
) |
-13.70 |
% |
(227,351 |
) |
-13.51 |
% |
8,601 |
|
3.78 |
% |
-0.20 |
| |||
|
Total retail gross margin |
|
715,892 |
|
44.84 |
% |
764,696 |
|
45.43 |
% |
(48,804 |
) |
-6.38 |
% |
-0.59 |
| |||
|
Corporate apparel clothing product |
|
46,253 |
|
32.55 |
% |
35,537 |
|
29.13 |
% |
10,716 |
|
30.15 |
% |
3.42 |
| |||
|
Total gross margin |
|
762,145 |
|
43.84 |
% |
800,233 |
|
44.33 |
% |
(38,088 |
) |
-4.76 |
% |
-0.49 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Advertising expense |
|
92,891 |
|
5.34 |
% |
95,637 |
|
5.30 |
% |
(2,746 |
) |
-2.87 |
% |
0.05 |
| |||
|
Selling, general and administrative expenses |
|
578,628 |
|
33.28 |
% |
551,184 |
|
30.53 |
% |
27,444 |
|
4.98 |
% |
2.75 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Operating income |
|
90,626 |
|
5.21 |
% |
153,412 |
|
8.50 |
% |
(62,786 |
) |
-40.93 |
% |
-3.29 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net interest |
|
(52,327 |
) |
-3.01 |
% |
(52,928 |
) |
-2.93 |
% |
601 |
|
-1.14 |
% |
-0.08 |
| |||
|
Loss on extinguishment of debt, net |
|
(71 |
) |
0.00 |
% |
(12,675 |
) |
-0.70 |
% |
12,604 |
|
-99.44 |
% |
0.70 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Earnings before income taxes |
|
38,228 |
|
2.20 |
% |
87,809 |
|
4.86 |
% |
(49,581 |
) |
-56.46 |
% |
-2.67 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Provision for income taxes |
|
11,616 |
|
0.67 |
% |
29,661 |
|
1.64 |
% |
(18,045 |
) |
-60.84 |
% |
-0.97 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net earnings |
|
$ |
26,612 |
|
1.53 |
% |
$ |
58,148 |
|
3.22 |
% |
$ |
(31,536 |
) |
-54.23 |
% |
-1.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net earnings per diluted common share allocated to common shareholders |
|
$ |
0.55 |
|
|
|
$ |
1.20 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Weighted-average diluted common shares outstanding: |
|
48,630 |
|
|
|
48,487 |
|
|
|
|
|
|
|
|
| |||
(a) Gross margin percent of sales is calculated as a percentage of related sales.
TAILORED BRANDS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)
|
|
|
July 30, |
|
August 1, |
| ||
|
|
|
2016 |
|
2015 |
| ||
|
|
|
|
|
|
| ||
|
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
Current assets: |
|
|
|
|
| ||
|
Cash and cash equivalents |
|
$ |
11,430 |
|
$ |
73,403 |
|
|
Accounts receivable, net |
|
84,348 |
|
70,392 |
| ||
|
Inventories |
|
1,023,603 |
|
956,976 |
| ||
|
Other current assets |
|
81,113 |
|
153,350 |
| ||
|
|
|
|
|
|
| ||
|
Total current assets |
|
1,200,494 |
|
1,254,121 |
| ||
|
Property and equipment, net |
|
510,520 |
|
551,920 |
| ||
|
Rental product, net |
|
171,469 |
|
148,037 |
| ||
|
Goodwill |
|
118,307 |
|
891,316 |
| ||
|
Intangible assets, net |
|
174,752 |
|
661,973 |
| ||
|
Other assets |
|
9,012 |
|
8,985 |
| ||
|
|
|
|
|
|
| ||
|
Total assets |
|
$ |
2,184,554 |
|
$ |
3,516,352 |
|
|
|
|
|
|
|
| ||
|
LIABILITIES AND SHAREHOLDERS’ (DEFICIT) EQUITY |
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
Current liabilities: |
|
|
|
|
| ||
|
Accounts payable |
|
$ |
169,820 |
|
$ |
176,560 |
|
|
Accrued expenses and other current liabilities |
|
296,857 |
|
270,702 |
| ||
|
Current portion of long-term debt |
|
14,000 |
|
7,000 |
| ||
|
|
|
|
|
|
| ||
|
Total current liabilities |
|
480,677 |
|
454,262 |
| ||
|
|
|
|
|
|
| ||
|
Long-term debt, net |
|
1,600,402 |
|
1,649,487 |
| ||
|
Deferred taxes and other liabilities |
|
192,125 |
|
393,628 |
| ||
|
|
|
|
|
|
| ||
|
Total liabilities |
|
2,273,204 |
|
2,497,377 |
| ||
|
|
|
|
|
|
| ||
|
Shareholders’ (deficit) equity: |
|
|
|
|
| ||
|
Preferred stock |
|
— |
|
— |
| ||
|
Common stock |
|
486 |
|
485 |
| ||
|
Capital in excess of par |
|
461,143 |
|
448,036 |
| ||
|
(Accumulated deficit) retained earnings |
|
(519,068 |
) |
577,648 |
| ||
|
Accumulated other comprehensive loss |
|
(31,211 |
) |
(4,110 |
) | ||
|
Treasury stock, at cost |
|
— |
|
(3,084 |
) | ||
|
|
|
|
|
|
| ||
|
Total shareholders’ (deficit) equity |
|
(88,650 |
) |
1,018,975 |
| ||
|
|
|
|
|
|
| ||
|
Total liabilities and shareholders’ (deficit) equity |
|
$ |
2,184,554 |
|
$ |
3,516,352 |
|
TAILORED BRANDS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
For the Six Months Ended July 30, 2016 and August 1, 2015
(In thousands)
|
|
|
Six Months Ended |
| ||||
|
|
|
2016 |
|
2015 |
| ||
|
|
|
|
|
|
| ||
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
| ||
|
Net earnings |
|
$ |
26,612 |
|
$ |
58,148 |
|
|
Non-cash adjustments to net earnings: |
|
|
|
|
| ||
|
Depreciation and amortization |
|
60,275 |
|
65,213 |
| ||
|
Rental product amortization |
|
23,176 |
|
19,995 |
| ||
|
Asset impairment charges |
|
3,864 |
|
260 |
| ||
|
Loss on extinguishment of debt |
|
71 |
|
12,675 |
| ||
|
Amortization of deferred financing costs |
|
3,307 |
|
3,485 |
| ||
|
Amortization of discount on long-term debt |
|
491 |
|
598 |
| ||
|
Loss on disposition of assets |
|
49 |
|
886 |
| ||
|
Other |
|
9,992 |
|
(2,807 |
) | ||
|
Changes in operating assets and liabilities |
|
(27,533 |
) |
(63,539 |
) | ||
|
|
|
|
|
|
| ||
|
Net cash provided by operating activities |
|
100,304 |
|
94,914 |
| ||
|
|
|
|
|
|
| ||
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
| ||
|
Capital expenditures |
|
(55,912 |
) |
(56,764 |
) | ||
|
Proceeds from sales of property and equipment |
|
605 |
|
— |
| ||
|
|
|
|
|
|
| ||
|
Net cash used in investing activities |
|
(55,307 |
) |
(56,764 |
) | ||
|
|
|
|
|
|
| ||
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
| ||
|
Payments on term loan |
|
(38,951 |
) |
(4,500 |
) | ||
|
Proceeds from asset-based revolving credit facility |
|
305,549 |
|
5,500 |
| ||
|
Payments on asset-based revolving credit facility |
|
(305,549 |
) |
(5,500 |
) | ||
|
Repurchase and retirement of senior notes |
|
(6,500 |
) |
— |
| ||
|
Deferred financing costs |
|
— |
|
(3,566 |
) | ||
|
Cash dividends paid |
|
(17,676 |
) |
(17,561 |
) | ||
|
Proceeds from issuance of common stock |
|
932 |
|
1,961 |
| ||
|
Tax payments related to vested deferred stock units |
|
(1,258 |
) |
(4,506 |
) | ||
|
Excess tax benefits from share-based plans |
|
— |
|
1,094 |
| ||
|
Repurchases of common stock |
|
— |
|
(277 |
) | ||
|
|
|
|
|
|
| ||
|
Net cash used in financing activities |
|
(63,453 |
) |
(27,355 |
) | ||
|
|
|
|
|
|
| ||
|
Effect of exchange rate changes |
|
(94 |
) |
347 |
| ||
|
|
|
|
|
|
| ||
|
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
|
(18,550 |
) |
11,142 |
| ||
|
|
|
|
|
|
| ||
|
Balance at beginning of period |
|
29,980 |
|
62,261 |
| ||
|
Balance at end of period |
|
$ |
11,430 |
|
$ |
73,403 |
|
TAILORED BRANDS, INC.
UNAUDITED NON-GAAP FINANCIAL MEASURES
(In thousands, except per share amounts)
Use of Non-GAAP Financial Measures
In addition to providing financial results in accordance with GAAP, we have provided adjusted information for the fiscal second quarter and six months of 2016 and 2015 as well as our fiscal year ending January 28, 2017. This non-GAAP financial information is provided to enhance the user’s overall understanding of the Company’s financial performance by removing the impacts of large, unusual or unique transactions that we believe are not indicative of our core operating results, primarily costs related to our store rationalization and profit improvement programs as well as certain items related to the acquisition and integration of Jos. A. Bank. Management uses these adjusted results to assess the Company’s performance, to make decisions about how to allocate resources and to develop expectations for future operating performance. In addition, adjusted EPS is used as a performance measure in the Company’s executive compensation program to determine the number of performance units that are ultimately earned.
The non-GAAP financial information should be considered in addition to, not as a substitute for or as being superior to, financial information prepared in accordance with GAAP. Management strongly encourages investors and shareholders to review the Company’s financial statements and publicly filed reports in their entirety and not to rely on any single financial measure.
Reconciliations of non-GAAP information to our actual results follow and amounts may not sum due to rounded numbers. In addition, only the line items affected by adjustments are shown in the tables.
GAAP to Non-GAAP Adjusted Consolidated Statements of Earnings Information
GAAP to Non-GAAP Adjusted - Three Months Ended July 30, 2016
|
|
|
GAAP Results |
|
Jos. A. Bank |
|
Profit Improvement(2) |
|
Other |
|
Total Adjustments |
|
Non-GAAP Adjusted |
| ||||||
|
Consolidated Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail clothing product gross margin |
|
$ |
338,064 |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
338,064 |
|
|
Alteration and other services gross margin |
|
14,817 |
|
— |
|
137 |
|
— |
|
137 |
|
14,954 |
| ||||||
|
Occupancy costs |
|
(108,615 |
) |
539 |
|
(1,506 |
) |
— |
|
(967 |
) |
(109,582 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total retail gross margin |
|
382,174 |
|
539 |
|
(1,369 |
) |
— |
|
(830 |
) |
381,344 |
| ||||||
|
Total gross margin |
|
410,304 |
|
539 |
|
(1,369 |
) |
— |
|
(830 |
) |
409,474 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Selling, general and administrative expenses |
|
305,709 |
|
(1,483 |
) |
(36,384 |
) |
(2,332 |
) |
(40,199 |
) |
265,510 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating income(3) |
|
59,632 |
|
2,022 |
|
35,015 |
|
2,332 |
|
39,369 |
|
99,001 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Loss on extinguishment of debt, net |
|
(71 |
) |
— |
|
— |
|
71 |
|
71 |
|
— |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Provision for income taxes(4) |
|
8,747 |
|
|
|
|
|
|
|
16,272 |
|
25,019 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings |
|
24,975 |
|
|
|
|
|
|
|
23,168 |
|
48,143 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings per diluted common share allocated to common shareholders |
|
$ |
0.51 |
|
|
|
|
|
|
|
$ |
0.48 |
|
$ |
0.99 |
| |||
(1) Primarily consisting of accelerated depreciation.
(2) Primarily consists of $26.4 million of lease termination costs and $6.8 million of consulting costs.
(3) Of the $39.4 million in total adjustments to operating income, $29.3 million relates to the retail segment and $10.1 million relates to shared services.
(4) The tax effect of the excluded items is computed as the difference between tax expense on a GAAP basis and tax expense on an adjusted non-GAAP basis.
GAAP to Non-GAAP Adjusted - Three Months Ended August 1, 2015
|
|
|
GAAP Results |
|
Acquisition & |
|
Purchase Acctg. |
|
Other |
|
Total Adjustments |
|
Non-GAAP |
| ||||||
|
Consolidated Results |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail clothing product gross margin |
|
$ |
367,140 |
|
$ |
5 |
|
$ |
190 |
|
$ |
— |
|
$ |
195 |
|
$ |
367,335 |
|
|
Occupancy costs |
|
(114,255 |
) |
516 |
|
384 |
|
— |
|
900 |
|
(113,355 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total retail gross margin |
|
400,139 |
|
521 |
|
575 |
|
— |
|
1,096 |
|
401,235 |
| ||||||
|
Total gross margin |
|
418,681 |
|
521 |
|
575 |
|
— |
|
1,096 |
|
419,777 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Selling, general and administrative expenses |
|
275,577 |
|
(4,589 |
) |
(1,882 |
) |
— |
|
(6,471 |
) |
269,106 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating income(3) |
|
98,123 |
|
5,110 |
|
2,457 |
|
— |
|
7,567 |
|
105,690 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Provision for income taxes(4) |
|
23,871 |
|
|
|
|
|
|
|
3,167 |
|
27,038 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings |
|
47,779 |
|
|
|
|
|
|
|
4,400 |
|
52,179 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings per diluted common share allocated to common shareholders |
|
$ |
0.98 |
|
|
|
|
|
|
|
$ |
0.09 |
|
$ |
1.07 |
| |||
(1) Acquisition & integration primarily relates to Jos. A. Bank.
(2) Consists of depreciation and amortization adjustments resulting from the recognition of intangible assets and step up in fair value for PP&E for Jos. A. Bank.
(3) Of the $7.6 million in total adjustments to operating income, $6.5 million relates to the retail segment and $1.1 million relates to shared services.
(4) The tax effect of the excluded items is computed as the difference between tax expense on a GAAP basis and tax expense on an adjusted non-GAAP basis.
GAAP to Non-GAAP Adjusted - Six Months Ended July 30, 2016
|
|
|
GAAP Results |
|
Jos. A. Bank |
|
Profit Improvement(2) |
|
Other |
|
Total Adjustments |
|
Non-GAAP Adjusted |
| ||||||
|
Consolidated Results |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Retail clothing product gross margin |
|
$ |
683,377 |
|
$ |
— |
|
$ |
— |
|
$ |
(23 |
) |
$ |
(23 |
) |
$ |
683,354 |
|
|
Alteration and other services gross margin |
|
29,410 |
|
— |
|
288 |
|
— |
|
288 |
|
29,698 |
| ||||||
|
Occupancy costs |
|
(218,750 |
) |
1,080 |
|
(1,506 |
) |
(564 |
) |
(990 |
) |
(219,740 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total retail gross margin |
|
715,892 |
|
1,080 |
|
(1,218 |
) |
(587 |
) |
(725 |
) |
715,167 |
| ||||||
|
Total gross margin |
|
762,145 |
|
1,080 |
|
(1,218 |
) |
(587 |
) |
(725 |
) |
761,420 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Selling, general and administrative expenses |
|
578,628 |
|
(4,565 |
) |
(49,394 |
) |
(2,637 |
) |
(56,596 |
) |
522,032 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating income(3) |
|
90,626 |
|
5,645 |
|
48,176 |
|
2,050 |
|
55,871 |
|
146,497 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Loss on extinguishment of debt, net |
|
(71 |
) |
— |
|
— |
|
71 |
|
71 |
|
— |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Provision for income taxes(4) |
|
11,616 |
|
|
|
|
|
|
|
20,481 |
|
32,097 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings |
|
26,612 |
|
|
|
|
|
|
|
35,461 |
|
62,073 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings per diluted common share allocated to common shareholders |
|
$ |
0.55 |
|
|
|
|
|
|
|
$ |
0.72 |
|
$ |
1.27 |
| |||
(1) Primarily consisting of accelerated depreciation and severance costs.
(2) Primarily consists of $28.4 million of lease termination costs and $11.8 million of consulting costs.
(3) Of the $55.9 million in total adjustments to operating income, $37.5 million relates to the retail segment and $18.4 million relates to shared services.
(4) The tax effect of the excluded items is computed as the difference between tax expense on a GAAP basis and tax expense on an adjusted non-GAAP basis.
GAAP to Non-GAAP Adjusted - Six Months Ended August 1, 2015
|
|
|
GAAP Results |
|
Acquisition & |
|
Purchase Acctg. |
|
Other(3) |
|
Total |
|
Non-GAAP |
| ||||||
|
Consolidated Results |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Retail clothing product gross margin |
|
$ |
739,618 |
|
$ |
5 |
|
$ |
931 |
|
$ |
— |
|
$ |
936 |
|
$ |
740,554 |
|
|
Occupancy costs |
|
(227,351 |
) |
516 |
|
670 |
|
— |
|
1,186 |
|
(226,164 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total retail gross margin |
|
764,696 |
|
521 |
|
1,601 |
|
— |
|
2,122 |
|
766,818 |
| ||||||
|
Total gross margin |
|
800,233 |
|
521 |
|
1,601 |
|
— |
|
2,122 |
|
802,355 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Selling, general and administrative expenses |
|
551,184 |
|
(10,538 |
) |
(3,951 |
) |
(3,604 |
) |
(18,093 |
) |
533,091 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating income(4) |
|
153,412 |
|
11,059 |
|
5,552 |
|
3,604 |
|
20,215 |
|
173,627 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Loss on extinguishment of debt |
|
(12,675 |
) |
12,675 |
|
— |
|
— |
|
12,675 |
|
— |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Provision for income taxes(5) |
|
29,661 |
|
|
|
|
|
|
|
12,850 |
|
42,511 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings |
|
58,148 |
|
|
|
|
|
|
|
20,040 |
|
78,189 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings per diluted common share allocated to common shareholders |
|
$ |
1.20 |
|
|
|
|
|
|
|
$ |
0.41 |
|
$ |
1.61 |
| |||
(1) Acquisition & integration primarily relates to Jos. A. Bank.
(2) Consists of depreciation and amortization adjustments resulting from the recognition of intangible assets and step up in fair value for PP&E for Jos. A. Bank.
(3) Primarily consists of $3.7 million of separation costs with a former executive.
(4) Of the $20.2 million in total adjustments to operating income, $17.4 million relates to the retail segment and $2.8 million relates to shared services.
(5) The tax effect of the excluded items is computed as the difference between tax expense on a GAAP basis and tax expense on an adjusted non-GAAP basis.
GAAP to Non-GAAP Adjusted EPS for Fiscal 2016
GAAP to Non-GAAP Adjusted - Reconciliation of Forecasted Adjusted EPS for Fiscal 2016
|
Diluted EPS- GAAP Basis |
|
$0.40-$0.70 |
|
|
Profit Improvement Programs |
|
$0.98 |
|
|
Jos. A. Bank Integration |
|
$0.13 |
|
|
Other |
|
$0.04 |
|
|
|
|
|
|
|
Diluted EPS- Non-GAAP Adjusted (1) |
|
$1.55-$1.85 |
|
(1) Based on forecasted adjusted non-GAAP tax rate of 35%
GAAP to Non-GAAP Adjusted Earnings Information for Jos. A. Bank
GAAP to Non-GAAP Adjusted - Three Months Ended July 30, 2016
|
|
|
GAAP Results |
|
Total Adjustments |
|
Non-GAAP Adjusted Results |
| |||
|
Jos. A. Bank Brand |
|
|
|
|
|
|
| |||
|
Gross margin before occupancy |
|
$ |
98,135 |
|
$ |
— |
|
$ |
98,135 |
|
|
Occupancy costs |
|
(34,209 |
) |
(549 |
) |
(34,758 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Selling, general and administrative expenses |
|
87,231 |
|
(20,934 |
) |
66,297 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Operating income |
|
$ |
(23,305 |
) |
$ |
(20,385 |
) |
$ |
(2,920 |
) |
GAAP to Non-GAAP Adjusted - Three Months Ended August 1, 2015
|
|
|
GAAP Results |
|
Total Adjustments |
|
Non-GAAP Adjusted Results |
| |||
|
Jos. A. Bank Brand |
|
|
|
|
|
|
| |||
|
Gross margin before occupancy |
|
$ |
123,206 |
|
$ |
196 |
|
$ |
123,402 |
|
|
Occupancy costs |
|
(37,797 |
) |
898 |
|
(36,899 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Selling, general and administrative expenses |
|
75,844 |
|
(3,809 |
) |
72,035 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Operating income |
|
$ |
9,565 |
|
$ |
(4,903 |
) |
$ |
14,468 |
|
GAAP to Non-GAAP Adjusted - Six Months Ended July 30, 2016
|
|
|
GAAP Results |
|
Total Adjustments |
|
Non-GAAP Adjusted Results |
| |||
|
Jos. A. Bank Brand |
|
|
|
|
|
|
| |||
|
Gross margin before occupancy |
|
$ |
197,017 |
|
$ |
(23 |
) |
$ |
196,994 |
|
|
Occupancy costs |
|
(70,611 |
) |
(601 |
) |
(71,212 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Selling, general and administrative expenses |
|
156,526 |
|
(25,783 |
) |
130,743 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Operating income |
|
$ |
(30,120 |
) |
$ |
(25,159 |
) |
$ |
(4,961 |
) |
GAAP to Non-GAAP Adjusted - Six Months Ended August 1, 2015
|
|
|
GAAP Results |
|
Total Adjustments |
|
Non-GAAP Adjusted |
| |||
|
Jos. A. Bank Brand |
|
|
|
|
|
|
| |||
|
Gross margin before occupancy |
|
$ |
244,397 |
|
$ |
936 |
|
$ |
245,333 |
|
|
Occupancy costs |
|
(76,118 |
) |
1,184 |
|
(74,934 |
) | |||
|
|
|
|
|
|
|
|
| |||
|
Selling, general and administrative expenses |
|
148,468 |
|
(8,549 |
) |
139,919 |
| |||
|
|
|
|
|
|
|
|
| |||
|
Operating income |
|
$ |
19,811 |
|
$ |
(10,669 |
) |
$ |
30,480 |
|