Lands' End, Incorporated
Jun 6, 2017

Lands' End Announces First Quarter Fiscal 2017 Results

DODGEVILLE, Wis., June 06, 2017 (GLOBE NEWSWIRE) -- Lands' End, Inc. (NASDAQ:LE) today announced financial results for the first quarter ended April 28, 2017.

First Quarter Fiscal 2017 Highlights:

Jerome S. Griffith, Chief Executive Officer stated, "First quarter results were in line with our expectations, as we continued to make progress across a number of key areas.  We are pleased to have achieved growth in our buyer files, improved product sell-through, and driven positive same store sales, all of which are encouraging signs that we are making the right decisions as we work to drive the business forward.  Looking ahead, we are focused on building on this momentum and leveraging our strong brand and loyal customer base, as we concentrate on several key initiatives over the remainder of the year.  These include developing a brand appropriate product assortment that represents the Lands' End brand and is relevant to our customer. In addition, we are in the process of aligning our marketing strategies to better connect with and engage consumers as well as further leverage our strong eCommerce platform and enhance our omni-channel capabilities to create a seamless shopping experience for our customers across channels.  Overall, we are pleased with the progress we have made thus far, and expect to continue to see improvements in the business as we move through the remainder of the year."

Balance Sheet and Cash Flow Highlights

Cash and cash equivalents were $139.8 million on April 28, 2017, compared to $169.1 million on April 29, 2016. Net cash used in operations was $60.3 million for the 13 weeks ended April 28, 2017, compared to net cash used in operations of $50.1 million for the same period last year.

Inventory remained flat at $309.9 million as of April 28, 2017 and as of April 29, 2016.

The Company had $155.0 million of availability under its asset-based senior secured credit facility and had $489.1 million of Long-term debt, net as of April 28, 2017.

Conference Call

The company will host a conference call on Tuesday, June 6, 2017, at 8:00 a.m. ET to review its first 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 women, men, kids and the home.

Forward-Looking Statements

This press release contains forward-looking statements that involve risks and uncertainties, including statements about our initiatives, including developing a brand appropriate product assortment, the expected impact of aligning our marketing strategies, and our expectation of continued improvement in our business. All statements other than statements of historical fact, including without limitation, those with respect to the Company's goals, plans, expectations and strategies set forth herein are forward-looking statements. The following important factors and uncertainties, among others, could cause actual results to differ materially from those described in these forward-looking statements: our ability to offer merchandise and services that customers want to purchase; changes in customer preference from our branded merchandise; 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 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; 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; the performance of our "store within a store" business; if Sears Holdings Corporation 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; 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 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 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 certain agreements related to 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;  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;  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 27, 2017.  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
       
(in thousands, except share data) April 28, 2017 April 29, 2016 January 27, 2017*
  (unaudited) (unaudited)  
ASSETS      
Current assets      
Cash and cash equivalents $139,810  $169,073  $213,108 
Restricted cash 3,300  3,300  3,300 
Accounts receivable, net 32,731  31,127  39,284 
Inventories, net 309,914  309,855  325,314 
Prepaid expenses and other current assets 38,009  32,118  26,394 
Total current assets 523,764  545,473  607,400 
Property and equipment, net 124,021  111,208  122,836 
Goodwill 110,000  110,000  110,000 
Intangible asset, net 257,000  430,000  257,000 
Other assets 16,975  15,386  17,155 
TOTAL ASSETS $1,031,760  $1,212,067  $1,114,391 
LIABILITIES AND STOCKHOLDERS' EQUITY      
Current liabilities      
Accounts payable $88,331  $76,038  $162,408 
Other current liabilities 85,798  86,807  86,446 
Total current liabilities 174,129  162,845  248,854 
Long-term debt, net 489,095  492,890  490,043 
Long-term deferred tax liabilities 89,994  158,499  90,467 
Other liabilities 13,872  16,216  13,615 
TOTAL LIABILITIES 767,090  830,450  842,979 
Commitments and contingencies      
STOCKHOLDERS' EQUITY      
Common stock, par value $0.01- authorized: 480,000,000 shares; issued and outstanding: 32,029,359, 31,969,645 and 32,029,359, respectively 320  320  320 
Additional paid-in capital 344,551  344,796  343,971 
Retained earnings (68,292) 43,570  (60,453)
Accumulated other comprehensive loss (11,909) (7,069) (12,426)
Total stockholders' equity 264,670  381,617  271,412 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $1,031,760  $1,212,067  $1,114,391 

*Derived from the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended January 27, 2017.


LANDS' END, INC.
Condensed Consolidated Statements of Operations
(Unaudited)
   
  13 Weeks Ended
(in thousands except per share data) April 28, 2017 April 29, 2016
Net revenue $268,365  $273,433 
Cost of sales (excluding depreciation and amortization) 145,722  143,763 
Gross profit 122,643  129,670 
     
Selling and administrative 121,346  129,034 
Depreciation and amortization 6,509  4,136 
Other operating expense (income), net 1,508  (14)
Operating loss (6,720) (3,486)
Interest expense 6,125  6,170 
Other income, net (742) (453)
Loss before income taxes (12,103) (9,203)
Income tax benefit (4,264) (3,444)
NET LOSS $(7,839) $(5,759)
NET LOSS PER COMMON SHARE    
Basic: $(0.24) $(0.18)
Diluted: $(0.24) $(0.18)
     
Basic weighted average common shares outstanding 32,029  32,002 
Diluted weighted average common shares outstanding 32,029  32,002 


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 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
  April 28, 2017 April 29, 2016
(in thousands) $'s % of Net revenue $'s % of Net revenue
NET LOSS $(7,839) (2.9)% $(5,759) (2.1)%
Income tax benefit (4,264) (1.6)% (3,444) (1.3)%
Other income, net (742) (0.3)% (453) (0.2)%
Interest expense 6,125  2.3% 6,170  2.3%
Operating loss (6,720) (2.5)% (3,486) (1.3)%
Depreciation and amortization 6,509  2.4% 4,136  1.5%
Transfer of corporate functions 1,446  0.5%   %
Loss (gain) on disposal of property and equipment 62  % (14) %
Adjusted EBITDA(1) $1,297  0.5% $636  0.2%


LANDS' END, INC.
Condensed Consolidated Statements of Cash Flows
 (Unaudited)
   
  13 Weeks Ended
(in thousands) April 28, 2017 April 29, 2016
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $(7,839) $(5,759)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation and amortization 6,509  4,136 
Amortization of debt issuance costs 428  428 
Loss (gain) on disposal of property and equipment 62  (14)
Stock-based compensation 579  713 
Deferred income taxes (974)  
Change in operating assets and liabilities:    
Inventories 16,601  21,441 
Accounts payable (70,378) (65,390)
Other operating assets (4,555) (5,637)
Other operating liabilities (757) 31 
Net cash used in operating activities (60,324) (50,051)
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchases of property and equipment (11,382) (10,485)
Net cash used in investing activities (11,382) (10,485)
CASH FLOWS FROM FINANCING ACTIVITIES    
Payments on term loan facility (1,288) (1,288)
Payments of employee withholding taxes on share-based compensation   (161)
Net cash used in financing activities (1,288) (1,449)
Effects of exchange rate changes on cash (304) 2,690 
NET DECREASE IN CASH AND CASH EQUIVALENTS (73,298) (59,295)
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR 213,108  228,368 
CASH AND CASH EQUIVALENTS, END OF PERIOD $139,810  $169,073 
SUPPLEMENTAL CASH FLOW DATA    
Unpaid liability to acquire property and equipment $4,476  $2,822 
Income taxes paid, net of refund $49  $3,057 
Interest paid $5,583  $5,657 


Financial information by segment is presented in the following tables for the 13 Weeks Ended and 13 Weeks Ended April 28, 2017, and April 29, 2016.

  13 Weeks Ended
(in thousands) April 28, 2017 April 29, 2016
Net revenue:    
Direct $228,290  $232,185 
Retail 40,047  41,216 
Corporate / other 28  32 
Total net revenue $268,365  $273,433 


  13 Weeks Ended
(in thousands) April 28, 2017 April 29, 2016
Adjusted EBITDA(1):    
Direct $11,839  $12,832 
Retail (3,175) (3,930)
Corporate / other (7,367) (8,266)
Total Adjusted EBITDA(1) $1,297  $636 

 

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