UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported): August 2, 2019
LANDS' END, INC.
(Exact Name of Registrant as Specified in its Charter)
Delaware | 001-09769 | 36-2512786 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
1 Lands’ End Lane Dodgeville, Wisconsin | 53595 | |
(Address of Principal Executive Offices) | (Zip Code) | |
Registrant’s telephone number, including area code: (608) 935-9341
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (See General Instructions A.2. below):
¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act: | ||
Title of each class | Trading Symbol | Name of each exchange on which registered |
Common Stock, par value $0.01 per share | LE | The NASDAQ Stock Market LLC |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Item 2.02 Results of Operations and Financial Condition.
On September 5, 2019, Lands’ End, Inc. (the “Company”) announced its financial results for its quarter ended August 2, 2019. A copy of the Company’s press release containing this information is being furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference to such filing. The information in this report, including the exhibit hereto, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit Number | Description | |
Press Release of Lands’ End, Inc. dated September 5, 2019 | ||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
LANDS' END, INC.
Date: | September 5, 2019 | By: | /s/ James F. Gooch |
James F. Gooch | |||
Title: Executive Vice President, Chief Operating Officer, Chief Financial Officer and Treasurer (Principal Financial Officer) | |||
Exhibit 99.1
LANDS' END ANNOUNCES SECOND QUARTER FISCAL 2019 RESULTS
Exceeds Revenue and EPS guidance
Global eCommerce Revenue Increases 7.3%
Comparable Sales for U.S. Company Operated Stores Rises 7.5%
Continues to Execute Strategic Initiatives to Deliver Long-Term Revenue and EBITDA Growth
DODGEVILLE, Wis., September 5, 2019 (GLOBE NEWSWIRE) - Lands' End, Inc. (NASDAQ:LE) today announced financial results for the Second Quarter ended August 2, 2019.
• | Net revenue for the second quarter decreased 3.1% to $298.3 million as compared to the same period last year reflecting 110 fewer Lands’ End Shops at Sears, which resulted in a net revenue decline from Sears operations of $19.9 million. Excluding the impact from the Delta Air Lines launch last year and Sears operations, revenue would have increased by 5.5%. |
◦ | Global eCommerce revenue growth of 7.3% was driven by greater demand for key items and a high-teens increase in new customer acquisitions. |
◦ | Same store sales for U.S. Company operated stores increased by 7.5%. |
• | Gross margin was 43.3% as compared to 44.4% in the second quarter last year. |
• | Selling and administrative expenses were 41.0% of total net revenue compared to 41.9% in the second quarter last year. |
• | Net loss was $3.0 million, or $0.09 loss per diluted share, as compared to Net loss of $5.3 million, or $0.16 loss per diluted share, in the second quarter of fiscal 2018. |
• | Adjusted EBITDA(1) was $6.8 million compared to $7.7 million in the second quarter of fiscal 2018. |
• | Earlier today, announced the opening of a Lands’ End buying office in Hong Kong with the transition plan to be completed by the Spring 2020 season. |
• | Remain on track to launch American Airlines program in the fourth quarter. |
Jerome S. Griffith, Chief Executive Officer and President, stated, “We were pleased to have delivered sales and net income above our expectations and adjusted EBITDA at the high end of our range, illustrating the strong progress we are making across our strategic initiatives. Product continued to resonate with consumers as we leverage data analytics to align our key item offerings with consumer demand. We believe our enhancements to our product offering combined with our marketing efforts are yielding overall growth in our customer file, which reflects high-teens growth in new customers. We are also very pleased with our retail expansion strategy with U.S. stores operating at or above expectations. Looking ahead, we remain committed to the continued advancements of our growth strategies centered on getting the product right, operating as a digitally-led company, executing a uni-channel strategy and improving business processes and infrastructure. We believe the execution of these strategies positions us to achieve double-digit EBITDA growth annually beginning in fiscal 2020 and puts us on track to achieve our stated long-term financial objectives.”
Balance Sheet and Cash Flow Highlights
Cash and cash equivalents were $82.6 million as of August 2, 2019, compared to $194.4 million as of August 3, 2018 primarily due to the $100 million voluntary prepayment of long term debt. Net cash provided by operations was $17.0 million for the 26 weeks ended August 2, 2019, compared to net cash provided by operations of $24.8 million for the same period last year.
Inventory was $405.8 million as of August 2, 2019, and $349.6 million as of August 3, 2018. This increase was primarily driven by accelerated shipments prior to the implementation of anticipated tariffs.
As of August 2, 2019, the Company had $165.5 million of availability under its asset-based senior secured credit facility and had $380.6 million of Long-term debt, net, compared to long-term debt, net, of $484.4 million for the same period last year.
Fiscal 2019 Outlook
Jim Gooch, Chief Operating Officer and Chief Financial Officer, stated, “We are pleased to see the progress we are making to deliver better than expected financial results. Based on our strong performance in the first half of this year and confidence that our efforts will continue to yield results, we are raising our full year EPS outlook.”
For the third quarter of fiscal 2019 the Company expects:
• | Net revenue to be between $345 million and $355 million. |
• | Net income to be between $1.5 million and $4.0 million, and diluted earnings per share to be between $0.05 and $0.12. |
• | Adjusted EBITDA(1) in the range of $17.0 to $20.0 million. |
For fiscal 2019 the Company expects:
• | Net revenue to be between $1.45 billion and $1.50 billion. |
• | Net income to be between $12.0 million and $17.0 million, and diluted earnings per share to be between $0.37 and $0.52. |
• | Adjusted EBITDA(1) in the range of $70.0 million to $80.0 million. |
• | Capital Expenditures of approximately $40 million. |
Conference Call
The Company will host a conference call on September 5, 2019, at 8:30 a.m. ET to review its second quarter fiscal 2019 financial results. The call may be accessed through the Investor Relations section of the Company's website at http://investors.landsend.com or by dialing (866) 753-5836.
About Lands' End, Inc.
Lands' End, Inc. (NASDAQ:LE) is a leading multi-channel retailer of casual clothing, accessories, and footwear, as well as home products. Lands' End offers products online at www.landsend.com, on international websites, on third-party online marketplaces, and through retail locations. We are a classic American lifestyle brand with a passion for delivering quality products, legendary service and real value to our customers and we seek to deliver timeless style for women, men, kids and the home.
Forward-Looking Statements
This press release contains forward-looking statements that involve risks and uncertainties, including statements regarding the Company’s expectations with respect to Net revenue, Net income, earnings per share and Adjusted EBITDA for the third quarter of fiscal 2019 and Net revenue, Net income, earnings per share, Adjusted EBITDA and Capital Expenditures for the full year of fiscal 2019; expectations as to and assessment of progress toward its long-term revenue and EBITDA margin objectives, and its expected EBITDA growth rate starting in 2020; expectations as to the timing and benefits of opening its own Hong Kong buying office and transition from prior operation; expectations as to the American Airlines launch; and the continued progress and results of the execution of our strategic growth initiatives of focusing on our product, operating as a digitally-led company, executing our uni-channel distribution strategy and improving our business processes and infrastructure. The following
important factors and uncertainties, among others, could cause actual results to differ materially from those described in these forward-looking statements: we may be unsuccessful in implementing our strategic initiatives, or our initiatives may not have their desired impact on our business; our ability to offer merchandise and services that customers want to purchase; changes in customer preference from our branded merchandise; our results may be materially impacted if tariffs on imports from China increase and we are unable to offset the increased costs from current or future tariffs through pricing negotiations with our vendor base, moving production out of China, passing through a portion of the cost increases to the customer, or other savings opportunities; customers' use of our digital platform, including customer acceptance of our efforts to enhance our e-commerce websites; customer response to our marketing efforts across all types of media; our maintenance of a robust customer list; our retail store strategy may be unsuccessful and we may be unable to open retail stores in locations and on terms that are acceptable to us; our dependence on information technology and a failure of information technology systems, including with respect to our e-commerce operations, or an inability to upgrade or adapt our systems; the success of our ERP and Enterprise Order Management systems implementations; fluctuations and increases in costs of raw materials; impairment of our relationships with our vendors; our failure to maintain the security of customer, employee or company information; our failure to compete effectively in the apparel industry; if Sears Holdings Corporation or its successor sells or disposes of its retail stores, including as part of the Chapter 11 proceedings instituted by Sears Holdings Corporation on October 15, 2018 or pursuant to the recapture rights granted to Seritage Growth Properties, and other parties or if its retail business does not attract customers or does not adequately provide services to the Lands’ End Shops at Sears; legal, regulatory, economic and political risks associated with international trade and those markets in which we conduct business and source our merchandise; our failure to protect or preserve the image of our brands and our intellectual property rights; increases in postage, paper and printing costs; failure by third parties who provide us with services in connection with certain aspects of our business to perform their obligations; our failure to timely and effectively obtain shipments of products from our vendors and deliver merchandise to our customers; reliance on promotions and markdowns to encourage customer purchases; our failure to efficiently manage inventory levels; unseasonal or severe weather conditions; the adverse effect on our reputation if our independent vendors do not use ethical business practices or comply with applicable laws and regulations; assessments for additional state taxes; incurrence of charges due to impairment of goodwill, other intangible assets and long-lived assets; the impact on our business of adverse worldwide economic and market conditions, including economic factors that negatively impact consumer spending on discretionary items; the failure of Sears Holdings or its subsidiaries or their successors to perform under various agreements or our failure to have necessary systems and services in place when such agreements expire; potential indemnification liabilities to Sears Holdings pursuant to the separation and distribution agreement in connection with our separation from Sears Holdings; the ability of our principal shareholders to exert substantial influence over us; potential liabilities under fraudulent conveyance and transfer laws and legal capital requirements; and other risks, uncertainties and factors discussed in the "Risk Factors" section of our Annual Report on Form 10-K for the fiscal year ended February 1, 2019, and Quarterly Reports on Form 10-Q. We intend the forward-looking statements to speak only as of the time made and do not undertake to update or revise them as more information becomes available, except as required by law.
CONTACTS:
Lands' End, Inc.
James Gooch
Chief Operating Officer and Chief Financial Officer
(608) 935-9341
Investor Relations:
ICR, Inc.
Jean Fontana
(646) 277-1214
Jean.Fontana@icrinc.com
-Financial Tables Follow-
LANDS’ END, INC.
Condensed Consolidated Balance Sheets
(Unaudited)
(in thousands, except share data) | August 2, 2019 | August 3, 2018 | February 1, 2019* | |||||||||
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash and cash equivalents | $ | 82,616 | $ | 194,391 | $ | 193,405 | ||||||
Restricted cash | 1,826 | 1,953 | 1,948 | |||||||||
Accounts receivable, net | 24,632 | 25,925 | 34,549 | |||||||||
Inventories, net | 405,793 | 349,597 | 321,905 | |||||||||
Prepaid expenses and other current assets | 39,391 | 40,967 | 36,574 | |||||||||
Total current assets | 554,258 | 612,833 | 588,381 | |||||||||
Property and equipment, net | 153,933 | 142,261 | 149,894 | |||||||||
Operating lease right-of-use asset | 28,980 | — | — | |||||||||
Goodwill | 110,000 | 110,000 | 110,000 | |||||||||
Intangible asset, net | 257,000 | 257,000 | 257,000 | |||||||||
Other assets | 5,333 | 8,349 | 5,636 | |||||||||
TOTAL ASSETS | $ | 1,109,504 | $ | 1,130,443 | $ | 1,110,911 | ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable | $ | 230,158 | $ | 186,207 | $ | 123,827 | ||||||
Lease liability - current | 6,997 | — | — | |||||||||
Other current liabilities | 92,957 | 91,747 | 117,424 | |||||||||
Total current liabilities | 330,112 | 277,954 | 241,251 | |||||||||
Long-term debt, net | 380,555 | 484,350 | 482,453 | |||||||||
Lease liability - long-term | 26,911 | — | — | |||||||||
Long-term deferred tax liabilities | 55,516 | 58,420 | 58,670 | |||||||||
Other liabilities | 4,145 | 10,494 | 5,826 | |||||||||
TOTAL LIABILITIES | 797,239 | 831,218 | 788,200 | |||||||||
Commitments and contingencies | ||||||||||||
STOCKHOLDERS’ EQUITY | ||||||||||||
Common stock, par value $0.01 authorized: 480,000,000 shares; issued and outstanding: 32,369,978, 32,212,290 and 32,220,080, respectively | 324 | 320 | 320 | |||||||||
Additional paid-in capital | 356,324 | 349,338 | 352,733 | |||||||||
Accumulated deficit | (28,732 | ) | (36,665 | ) | (17,159 | ) | ||||||
Accumulated other comprehensive loss | (15,651 | ) | (13,768 | ) | (13,183 | ) | ||||||
Total stockholders’ equity | 312,265 | 299,225 | 322,711 | |||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 1,109,504 | $ | 1,130,443 | $ | 1,110,911 | ||||||
*Derived from the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended February 1, 2019.
LANDS’ END, INC.
Condensed Consolidated Statements of Operations
(Unaudited)
13 Weeks Ended | 26 Weeks Ended | |||||||||||||||
(in thousands, except per share data) | August 2, 2019 | August 3, 2018 | August 2, 2019 | August 3, 2018 | ||||||||||||
Net revenue | $ | 298,267 | $ | 307,945 | $ | 560,700 | $ | 607,770 | ||||||||
Cost of sales (excluding depreciation and amortization) | 169,182 | 171,179 | 311,741 | 337,979 | ||||||||||||
Gross profit | 129,085 | 136,766 | 248,959 | 269,791 | ||||||||||||
Selling and administrative | 122,260 | 129,041 | 239,104 | 253,041 | ||||||||||||
Depreciation and amortization | 7,408 | 6,897 | 15,026 | 13,058 | ||||||||||||
Other operating (income) expense, net | (22 | ) | (47 | ) | 126 | 290 | ||||||||||
Operating (loss) income | (561 | ) | 875 | (5,297 | ) | 3,402 | ||||||||||
Interest expense | 6,235 | 7,001 | 14,069 | 13,913 | ||||||||||||
Other (income) expense, net | (608 | ) | (412 | ) | (1,475 | ) | 3,452 | |||||||||
Loss before income taxes | (6,188 | ) | (5,714 | ) | (17,891 | ) | (13,963 | ) | ||||||||
Income tax benefit | (3,174 | ) | (429 | ) | (8,059 | ) | (6,048 | ) | ||||||||
NET LOSS | $ | (3,014 | ) | $ | (5,285 | ) | $ | (9,832 | ) | $ | (7,915 | ) | ||||
NET LOSS PER COMMON SHARE | ||||||||||||||||
Basic: | $ | (0.09 | ) | $ | (0.16 | ) | $ | (0.30 | ) | $ | (0.25 | ) | ||||
Diluted: | $ | (0.09 | ) | $ | (0.16 | ) | $ | (0.30 | ) | $ | (0.25 | ) | ||||
Basic weighted average common shares outstanding | 32,368 | 32,212 | 32,314 | 32,168 | ||||||||||||
Diluted weighted average common shares outstanding | 32,368 | 32,212 | 32,314 | 32,168 | ||||||||||||
Use and Definition of Non-GAAP Financial Measures
(1)Adjusted EBITDA - In addition to our Net income, for purposes of evaluating operating performance, we use an Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”), which is adjusted to exclude certain significant items as set forth below.
Our management uses Adjusted EBITDA to evaluate the operating performance of our business for comparable periods, and as an executive compensation metric. The methods used by the Company to calculate its non-GAAP financial measures may differ significantly from methods used by other companies to compute similar measures. As a result, any non-GAAP financial measures presented herein may not be comparable to similar measures provided by other companies. Adjusted EBITDA should not be used by investors or other third parties as the sole basis for formulating investment decisions as it excludes a number of important cash and non-cash recurring items.
While Adjusted EBITDA is a non-GAAP measurement, management believes that it is an important indicator of operating performance, and is useful to investors, because:
• | EBITDA excludes the effects of financings, investing activities and tax structure by eliminating the effects of interest, depreciation and income tax |
• | Other significant items, while periodically affecting our results, may vary significantly from period to period and have a disproportionate effect in a given period, which affects comparability of results. We have adjusted our results for the following items to make our statements more comparable and therefore more useful to investors as the items are not representative of our ongoing operations. |
◦ | Gain or loss on property and equipment - management considers the gains or losses on asset valuation, including impairments, to result from investing decisions rather than ongoing operations. |
Reconciliation of Non-GAAP Financial Information to GAAP
(Unaudited)
13 Weeks Ended | 26 Weeks Ended | |||||||||||||||||||||||||||
August 2, 2019 | August 3, 2018 | August 2, 2019 | August 3, 2018 | |||||||||||||||||||||||||
(in thousands) | $’s | % of Net revenue | $’s | % of Net revenue | $’s | % of Net revenue | $’s | % of Net revenue | ||||||||||||||||||||
NET LOSS | $ | (3,014 | ) | (1.0 | )% | $ | (5,285 | ) | (1.7 | )% | $ | (9,832 | ) | (1.8 | )% | $ | (7,915 | ) | (1.3 | )% | ||||||||
Income tax benefit | (3,174 | ) | (1.1 | )% | (429 | ) | (0.1 | )% | (8,059 | ) | (1.4 | )% | (6,048 | ) | (1.0 | )% | ||||||||||||
Other (income) expense, net | (608 | ) | (0.2 | )% | (412 | ) | (0.1 | )% | (1,475 | ) | (0.3 | )% | 3,452 | 0.6 | % | |||||||||||||
Interest expense | 6,235 | 2.1 | % | 7,001 | 2.3 | % | 14,069 | 2.5 | % | 13,913 | 2.3 | % | ||||||||||||||||
Operating (loss) income | (561 | ) | (0.2 | )% | 875 | 0.3 | % | (5,297 | ) | (0.9 | )% | 3,402 | 0.6 | % | ||||||||||||||
Depreciation and amortization | 7,408 | 2.5 | % | 6,897 | 2.2 | % | 15,026 | 2.7 | % | 13,058 | 2.1 | % | ||||||||||||||||
Other Operating Expense | 0 | — | % | 2 | — | % | 207 | — | % | 184 | — | % | ||||||||||||||||
(Gain) loss on property and equipment | (22 | ) | — | % | (49 | ) | — | % | (81 | ) | — | % | 106 | — | % | |||||||||||||
Adjusted EBITDA (1) | $ | 6,825 | 2.3 | % | $ | 7,725 | 2.5 | % | $ | 9,855 | 1.8 | % | $ | 16,750 | 2.8 | % | ||||||||||||
Fiscal 2019 Guidance | 13 Weeks Ended | 52 Weeks Ended | ||||||
(in millions) | November 1, 2019 | January 31, 2020 | ||||||
Net (loss) income | $1.5 | - | $4 | $12 | - | $17 | ||
Depreciation, interest, other income, taxes and other adjustments | 15.5 | - | 16 | 58 | - | 63 | ||
Adjusted EBITDA (1) | $17 | - | $20 | $70 | - | $80 | ||
LANDS’ END, INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
26 Weeks Ended | ||||||||
(in thousands) | August 2, 2019 | August 3, 2018 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net loss | $ | (9,832 | ) | $ | (7,915 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization | 15,026 | 13,058 | ||||||
(Gain) loss on property and equipment | (141 | ) | 284 | |||||
Amortization of debt issuance costs | 864 | 965 | ||||||
Stock-based compensation | 4,303 | 2,696 | ||||||
Noncash lease impacts | 830 | — | ||||||
Deferred income taxes | (1,877 | ) | 128 | |||||
Change in operating assets and liabilities: | ||||||||
Inventories | (86,350 | ) | (20,223 | ) | ||||
Accounts payable | 111,427 | 33,678 | ||||||
Other operating assets | 6,358 | 18,545 | ||||||
Other operating liabilities | (23,570 | ) | (16,384 | ) | ||||
Net cash provided by operating activities | 17,038 | 24,832 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchases of property and equipment | (24,843 | ) | (22,203 | ) | ||||
Net cash used in investing activities | (24,843 | ) | (22,203 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Payments on term loan facility | (102,575 | ) | (2,575 | ) | ||||
Payments of employee withholding taxes on share-based compensation | (708 | ) | (533 | ) | ||||
Net cash used in financing activities | (103,283 | ) | (3,108 | ) | ||||
Effects of exchange rate changes on cash, cash equivalents and restricted cash | 177 | (1,114 | ) | |||||
NET DECREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | (110,911 | ) | (1,593 | ) | ||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD | 195,353 | 197,937 | ||||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD | $ | 84,442 | $ | 196,344 | ||||
SUPPLEMENTAL CASH FLOW DATA | ||||||||
Unpaid liability to acquire property and equipment | $ | 5,222 | $ | 4,990 | ||||
Income taxes paid, net of refunds | $ | 3,036 | $ | 1,349 | ||||
Interest paid | $ | 12,702 | $ | 12,938 | ||||
Net revenue is presented by product channel in the following tables for the 13 Weeks Ended and 26 weeks ended August 2, 2019, and August 3, 2018.
13 Weeks Ended | 26 Weeks Ended | |||||||||||||||
(in thousands) | August 2, 2019 | August 3, 2018 | August 2, 2019 | August 3, 2018 | ||||||||||||
eCommerce | $ | 218,651 | $ | 203,796 | $ | 427,552 | $ | 402,565 | ||||||||
Outfitters | 65,452 | 72,806 | 108,536 | 147,410 | ||||||||||||
Retail | 14,164 | 31,343 | 24,612 | 57,795 | ||||||||||||
Total net revenue | $ | 298,267 | $ | 307,945 | $ | 560,700 | $ | 607,770 | ||||||||