Lands' End, Incorporated
Dec 3, 2015

Lands' End Announces Third Quarter of Fiscal 2015 Results

DODGEVILLE, Wis., Dec. 03, 2015 (GLOBE NEWSWIRE) -- Lands' End, Inc. (NASDAQ:LE) today announced financial results for the third quarter ended October 30, 2015.

Third Quarter Summary:

Federica Marchionni, Lands' End's Chief Executive Officer, stated, "While our third quarter financial results did not meet our expectations, which we attribute to both external and internal factors, we made important progress on a number of initiatives that we believe will position the Company for the future.  Sales in the third quarter were impacted by the challenging retail environment, as well as unseasonably warm weather which negatively affected the performance of our cold weather categories. Our sales performance was also the result of a pullback in promotions to focus on higher margin sales, reduced catalog circulation to lapsed and less profitable customers, and a lack of product acceptance. We revamped the product presentation and messaging in our core catalog, expanded our e-commerce business with site enhancements and a fully shoppable digital catalog, debuted a spectacular campaign with renowned photographer Bruce Weber, and opened our first ever pop-up stores on New York's Fifth Avenue and in Boston's Copley Square." 

Ms. Marchionni continued, "Looking ahead, we remain intently focused on the continued execution of our strategic initiatives, particularly around marketing and branding, as well as in our ecommerce and catalog businesses. We remain committed to our brand strategy which is grounded in bringing the quality, value and service that Lands' End is known for, to a broader customer base."

Third Quarter Results

Net revenue was $334.4 million in the third quarter of fiscal 2015 compared to $373.1 million in the third quarter of fiscal 2014. Direct segment net revenue decreased 10.1% to $287.8 million primarily due to lower sales in the U.S. market attributable to a reduced promotional approach, planned reductions in catalog, a highly promotional retail environment, lack of customer acceptance of the product offering and unseasonably warm weather compared to last year. International revenues decreased due to the impact of foreign currency; excluding the impact of foreign currency, international revenues would have increased slightly. Net revenue in the Retail segment decreased 11.7% to $46.6 million driven by a decrease in same store sales and a reduction in the number of Lands' End Shops at Sears. Same store sales decreased 8.9%, due to the same factors that impacted our direct segment in addition to declining traffic in the Company's Lands' End Shops at Sears. On October 30, 2015, the Company operated 227 Lands' End Shops at Sears, 14 global Lands' End Inlet stores and five international shop-in-shops compared to 242 Lands' End Shops at Sears, 14 global Lands' End Inlet stores, and five international shop-in-shops on October 31, 2014.

Gross profit was $162.4 million, or 48.6% of net revenues, in the third quarter of fiscal 2015 compared with gross profit of $183.3 million, or 49.1% of net revenues, in the third quarter of fiscal 2014. Gross margin was negatively impacted by approximately 50 basis points from changes in currency exchange rates.

Selling and administrative expenses were $135.9 million in the third quarter of fiscal 2015 compared to $143.4 million in the third quarter of fiscal 2014. Of the $7.5 million decrease in the third quarter, changes in currency exchange rates favorably impacted selling and administrative expenses by approximately $2.4 million. The currency neutral savings were primarily attributable to lower marketing investment and decreases in incentive compensation expenses. As a percentage of net revenue, selling and administrative expenses were 40.6% in the third quarter of fiscal 2015 compared to 38.4% in the third quarter of fiscal 2014. The deleveraging of selling and administrative expenses was attributable to decreased revenues, partially offset by lower costs.

Depreciation and amortization expense was $4.3 million in the third quarter of fiscal 2015 compared to $4.8 million in the third quarter of fiscal 2014, primarily attributable to an increase in fully depreciated assets.

Other operating (income) / expense, net includes $1.0 million of income related to the product recall reserve recorded in the fourth quarter of fiscal 2014.  The $1.0 million is a reversal of the product recall reserve and a vendor payment received in relation to the recall. The customer return rates for the recalled products have been lower than estimated despite the efforts by the Company to contact impacted consumers. The remaining reserve is insignificant.

As a result of the above factors, operating income decreased to $23.3 million in the third quarter of fiscal 2015 from $35.1 million in the third quarter of fiscal 2014.

Interest expense was $6.2 million in the third quarter of fiscal 2015, relatively flat with the third quarter of fiscal 2014.

Other expense, net includes a charge of $1.2 million from the reduction to a tax receivable from our former parent as a result of favorable tax settlements in certain state tax jurisdictions.  Consequently there is a $1.2 million reduction in income tax expense (before consideration of federal income tax impact). 

Income tax expense was $5.6 million for the third quarter of fiscal 2015 compared with $11.4 million in the third quarter of fiscal 2014. The effective tax rate was 34.2% due to the previously mentioned favorable tax settlements in the third quarter of fiscal 2015 compared with 38.8% in the third quarter of fiscal 2014.

Net income was $10.7 million, or $0.33 per diluted share in the third quarter of fiscal 2015 compared with net income of $18.0 million, or $0.56 per diluted share in the third quarter of fiscal 2014. Earnings per share were benefited by approximately $0.02 as a result of the reversal of the product recall accrual.  The impact of changes in currency exchange rates negatively impacted Net income by $1.4 million (after tax) and earnings per share by $0.04.

As a result of the factors above, Adjusted EBITDA1 was $26.5 million in the third quarter of fiscal 2015 compared to $39.9 million in the third quarter of fiscal 2014. Adjusted EBITDA1 excludes the impact of the reversal of the product recall accrual.  The impact of changes in currency exchange rates negatively impacted Adjusted EBITDA1 by $2.3 million.

Balance Sheet and Cash Flow Highlights

Cash and cash equivalents were $105.0 million on October 30, 2015 compared to $105.6 million on October 31, 2014. Net cash used in operations for the 39 weeks ended October 30, 2015 was $94.8 million compared to net cash provided by operations of $85.6 million in the same period last year primarily due to:

Inventory increased 8.1% to $436.7 million on October 30, 2015 from $403.9 million on October 31, 2014 due to lower revenues and an increase in inventory receipts.

The Company had $156.5 million of availability under its asset-based senior secured credit facility and had long-term debt of $502.1 million as of October 30, 2015.

Conference Call

The Company will host a conference call on Thursday, December 3, 2015 at 8:00 a.m. EST to review its third quarter financial results and related matters. The call may be accessed through the Investor Relations section of the Company's website at http://investors.landsend.com.

About Lands' End, Inc.

Lands' End, Inc. (NASDAQ:LE) is a leading multi-channel retailer of casual clothing, accessories, footwear and home products. We offer products through catalogs, online at www.landsend.com and affiliated specialty and international websites, and through retail locations, primarily at Lands' End Shops at Sears® and standalone Lands' End Inlet® Stores. We are a classic American lifestyle brand with a passion for quality, legendary service and real value, and seek to deliver timeless style for men, women, kids and the home.

Forward-Looking Statements

Results are unaudited. This press release contains forward-looking statements, including statements about our strategies and our opportunities for growth.  Forward-looking statements are subject to risks and uncertainties that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. Forward-looking statements include, without limitation, information concerning our future financial performance, business strategy, plans, goals and objectives. There can be no assurance that any of our efforts will be successful. Statements preceded or followed by, or that otherwise include, the words "believes," "expects," "anticipates," "intends," "project," "estimates," "plans," "forecast," "is likely to" and similar expressions or future or conditional verbs such as "will," "may," "would," "should" and "could" are generally forward-looking in nature and not historical facts. Such statements are based upon the current beliefs and expectations of our management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements.  The following additional factors, among others, could cause our actual results, performance, and achievements to differ from those described in the forward-looking statements:  our ability to offer merchandise and services that customers want to purchase, including our ability to strengthen our merchandise offering, including the new Lighthouse by Lands' End™ label, while retaining and growing sales from core customers; changes in customer preference for our branded merchandise; customers' use of our digital platform, including our e-commerce websites, customer response to direct mail catalogs and digital marketing and catalogs; the success of our efforts to change the issuance of catalogs and reinvest savings therefrom into marketing initiatives that are designed to drive new customer acquisition and increase brand awareness; the success of our overall marketing strategies, including brand marketing initiatives, some of which, if successful, may not produce positive results in the short term; the success of our efforts to optimize promotions to drive sales and maximize gross margin dollars; our maintenance of a robust customer list; 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 implementation; the success of our efforts to grow and expand into new markets and channels; fluctuations and increases in the 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; the performance of our "store within a store" business; if Sears Holdings sells or disposes of its retail stores, including 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 seasonal nature of our business; 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; our exposure to periodic litigation and other regulatory proceedings, including with respect to product liability claims; incurrence of charges due to impairment of goodwill, other intangible assets and long-lived assets; our failure to retain our executive management team and to attract qualified new personnel; the impact on our business of adverse worldwide economic and market conditions, including economic factors that negatively impact consumer spending on discretionary items; the inability of our past performance generally, as reflected on our historical financial statements, to be indicative of our future performance; the impact of increased costs due to a decrease in our purchasing power following our separation from Sears Holdings ("Separation") and other losses of benefits associated with being a subsidiary of Sears Holdings; the failure of Sears Holdings or its subsidiaries to perform under various transaction agreements that have been executed in connection with the Separation or our failure to have necessary systems and services in place when certain of the transaction agreements expire; our agreements related to the Separation and our continuing relationship with Sears Holdings were negotiated while we were a subsidiary of Sears Holdings and we may have received better terms from an unaffiliated third party; potential indemnification liabilities to Sears Holdings pursuant to the separation and distribution agreement; our inability to engage in certain corporate transactions after the Separation; the ability of our principal shareholders to exert substantial influence over us; adverse effects of the Separation on our business; potential liabilities under fraudulent conveyance and transfer laws and legal capital requirements; declines in our stock price due to the eligibility of a number of our shares of common stock for future sale; our inability to pay dividends; stockholders' percentage ownership in Lands' End may be diluted in the future; and increases in our expenses and administrative burden in relation to being a public company, in particular to maintain compliance with certain provisions of the Sarbanes-Oxley Act of 2002; 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 January 30, 2015 and other filings with the SEC.  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.

-Financial Tables Follow-

LANDS' END, INC.
Condensed Consolidated Balance Sheets
(Unaudited)

(in thousands, except share data) October 30, 2015 October 31, 2014 January 30, 2015
ASSETS      
Current assets      
Cash and cash equivalents $104,986  $105,574  $221,454 
Restricted cash 3,300  3,300  3,300 
Accounts receivable, net 37,875  39,459  30,073 
Inventories, net 436,712  403,938  301,367 
Deferred tax assets     3,438 
Prepaid expenses and other current assets 42,187  40,361  31,408 
Total current assets 625,060  592,632  591,040 
Property and equipment, net 105,661  99,070  101,223 
Goodwill 110,000  110,000  110,000 
Intangible assets, net 528,300  529,369  528,712 
Other assets 20,335  22,942  22,462 
TOTAL ASSETS $1,389,356  $1,354,013  $1,353,437 
LIABILITIES AND STOCKHOLDERS' EQUITY      
Current liabilities      
Accounts payable $151,429  $157,674  $132,796 
Deferred tax liabilities 2,526  2,850   
Other current liabilities 107,596  121,924  107,553 
Total current liabilities 261,551  282,448  240,349 
Long-term debt 502,125  507,275  505,988 
Long-term deferred tax liabilities 182,400  172,930  184,483 
Other liabilities 16,390  17,439  18,424 
TOTAL LIABILITIES 962,466  980,092  949,244 
Commitments and contingencies      
STOCKHOLDERS' EQUITY      
Common stock, par value $0.01- authorized: 480,000,000 shares; issued and outstanding: 31,991,100, 31,956,521, 31,956,521 320  320  320 
Additional paid-in capital 344,156  342,130  342,294 
Retained earnings 88,787  35,782  68,877 
Accumulated other comprehensive loss (6,373) (4,311) (7,298)
Total stockholders' equity 426,890  373,921  404,193 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $1,389,356  $1,354,013  $1,353,437 


LANDS' END, INC.
Condensed Consolidated and Combined Statements of Operations
(Unaudited)

  13 Weeks Ended 39 Weeks Ended
(in thousands except per share data) October 30,
2015
 October 31,
2014
 October 30,
2015
 October 31,
2014
Net revenue $334,434  $373,082  $946,235  $1,050,787 
Cost of sales (excluding depreciation and amortization) 172,019  189,787  492,756  537,064 
Gross profit 162,415  183,295  453,479  513,723 
         
Selling and administrative 135,867  143,370  394,261  419,859 
Depreciation and amortization 4,260  4,802  12,874  14,629 
Other operating (income) expense, net (1,009) 25  (3,366) 45 
Operating income 23,297  35,098  49,710  79,190 
Interest expense 6,204  6,194  18,615  14,324 
Other expense (income), net 796  (507) (210) (847)
Income before income taxes 16,297  29,411  31,305  65,713 
Income tax expense 5,572  11,420  11,395  25,009 
NET INCOME $10,725  $17,991  $19,910  $40,704 
NET INCOME PER COMMON SHARE        
Basic: $0.34  $0.56  $0.62  $1.27 
Diluted: $0.33  $0.56  $0.62  $1.27 
         
Basic weighted average common shares outstanding 31,991  31,957  31,975  31,957 
Diluted weighted average common shares outstanding 32,059  31,971  32,042  31,965 


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, as well as for executive compensation metrics, for comparable periods. 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(1) is a non-GAAP measurement, management believes that it is an important indicator of operating performance, and is useful to investors, because:

Reconciliation of Non-GAAP Financial Information to GAAP
(Unaudited)

  13 Weeks Ended 39 Weeks Ended
  October 30, 2015 October 31, 2014 October 30, 2015 October 31, 2014
(in thousands) $'s % of Net revenue $'s % of Net revenue $'s % of Net revenue $'s % of Net revenue
Net income $10,725   3.2 % $17,991   4.8 % $19,910   2.1 % $40,704   3.9 %
Income tax expense 5,572   1.7 % 11,420   3.1 % 11,395   1.2 % 25,009   2.4 %
Other expense (income), net 796   0.2 % (507)  (0.1)% (210) % (847)  (0.1)%
Interest expense 6,204   1.9 % 6,194   1.7 % 18,615   2.0 % 14,324   1.4 %
Operating income 23,297   7.0 % 35,098   9.4 % 49,710   5.3 % 79,190   7.5 %
Depreciation and amortization 4,260   1.3 % 4,802   1.3 % 12,874   1.4 % 14,629   1.4 %
Product recall (1,007)  (0.3)%   % (3,371)  (0.4)%   %
(Gain) loss on disposal of property and equipment (2) % 25  % 5  % 45  %
Adjusted EBITDA (1) $26,548   7.9 % $39,925   10.7 % $59,218   6.3 % $93,864   8.9 %



LANDS' END, INC.
Condensed Consolidated and Combined Statements of Cash Flows
(Unaudited)

  39 Weeks Ended
(in thousands) October 30,
2015
 October 31,
2014
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $19,910  $40,704 
Adjustments to reconcile net income to net cash (used in) provided by operating activities:    
Depreciation and amortization 12,874  14,629 
Product Recall (3,371)  
Amortization of debt issuance costs 1,313  1,092 
Stock-based compensation 2,307  1,954 
Loss on disposal of property and equipment 5  45 
Deferred income taxes 3,381  7,730 
Change in operating assets and liabilities:    
Inventories (134,690) (36,306)
Accounts payable 20,078  44,989 
Other operating assets (18,124) (23,402)
Other operating liabilities 1,523  34,123 
Net cash (used in) provided by operating activities (94,794) 85,558 
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchases of property and equipment (18,117) (11,141)
Net cash used in investing activities (18,117) (11,141)
CASH FLOWS FROM FINANCING ACTIVITIES    
Contributions from Sears Holdings, net   8,784 
Proceeds from issuance of long-term debt   515,000 
Payments on term loan facility (3,863) (2,575)
Debt issuance costs   (11,433)
Dividend paid to a subsidiary of Sears Holdings Corporation   (500,000)
Net cash (used in) provided by financing activities (3,863) 9,776 
Effects of exchange rate changes on cash 306  (1,030)
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (116,468) 83,163 
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD 221,454  22,411 
CASH AND CASH EQUIVALENTS, END OF PERIOD $104,986  $105,574 
SUPPLEMENTAL CASH FLOW INFORMATION:    
Unpaid liability to acquire property and equipment $2,695  $2,030 
Income taxes paid $19,714  $13,013 
Interest paid $17,037  $13,020 


Financial information by segment is presented in the following tables for the 13 and 39 weeks ended October 30, 2015, and October 31, 2014.

  13 Weeks Ended 39 Weeks Ended
(in thousands) October 30,
2015
 October 31,
2014
 October 30,
2015
 October 31,
2014
Net revenue        
Direct $287,778  $320,286  $805,886  $888,889 
Retail 46,597  52,776  140,166  161,831 
Corporate/ other 59  20  183  67 
Total Net revenue $334,434  $373,082  $946,235  $1,050,787 


  13 Weeks Ended 39 Weeks Ended
(in thousands) October 30,
2015
 October 31,
2014
 October 30,
2015
 October 31,
2014
Adjusted EBITDA(1):        
Direct $36,951  $47,767  $85,316  $115,550 
Retail (1,714) 816  (907) 4,102 
Corporate/ other (8,689) (8,658) (25,191) (25,788)
Total Adjusted EBITDA(1) $26,548  $39,925  $59,218  $93,864 


Contacts

ICR
Jean Fontana
646-277-1214
Jean.Fontana@icrinc.com

Lands' End, Inc.
Michele Casper
Director of Public Relations
(608) 935-4633
Michele.Casper@landsend.com

Lands' End, Inc.
Michael Rosera
Chief Operating Officer and Chief Financial Officer
(608) 935-9341