le-8k_20201203.htm
false 0000799288 0000799288 2020-12-03 2020-12-03

 

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): December 3, 2020

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: (608935-9341

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(s)

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 2.02Results of Operations and Financial Condition.

 

On December 3, 2020 Lands’ End, Inc. (the “Company”) announced its financial results for its third quarter ended October 30, 2020. 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 Item 2.02, including Exhibit 99.1 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 9.01Financial Statements and Exhibits.

 

(d) Exhibits

Exhibit Number

 

Description

99.1

 

Press Release of Lands’ End, Inc. dated December 3, 2020

104

 

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

 


 


 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities and 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: December 3, 2020

 

By:  /s/ James Gooch                                                                .

 

 

James Gooch

 

 

Title: Executive Vice President, Chief Operating Officer, Chief Financial Officer and Treasurer

(Principal Financial Officer)

 

 

 

 

 

le-ex991_6.htm

 

Exhibit 99.1

 

 

Lands' End Announces Third Quarter Fiscal 2020 Results

 

Strong Global eCommerce revenue and profit growth

Global eCommerce grew revenue 19.6% compared to the same period last year

Net Income of $7.2 million, doubling Net Income of $3.6 million in the same period last year

Adjusted EBITDA increases 52.3% to $28.6 million compared to the same period last year

 

DODGEVILLE, Wis., December 3, 2020 (GLOBE NEWSWIRE) - Lands' End, Inc. (NASDAQ: LE) today announced financial results for the third quarter ended October 30, 2020.

 

Fiscal Third Quarter Financial Highlights:

 

 

For the third quarter, net revenue increased 5.9% to $360.0 million, compared to $340.0 million in the third quarter last year.

 

Global eCommerce net revenue increased 19.6% for the third quarter, driven by US eCommerce increasing 13.9% and International eCommerce growing 50.7% as compared to the prior period.

 

Outfitters net revenue declined 25.6% as Outfitters continues to be negatively impacted by the COVID-19 pandemic.

 

 

Gross margin increased approximately 10 basis points to 45.4% as compared to 45.3% in the prior period.  Gross margin benefited from improved promotional strategies and continued use of analytics, offset by increased shipping costs and surcharges as well as sales mix from third-party business.

 

 

Selling and administrative expenses decreased $0.5 million to $134.9 million or 37.5% of net revenue, compared to $135.4 million or 39.8% of net revenue, in the third quarter of last year.  The approximately 230 basis point decrease was driven by strong control of operating expenses and structural costs.

 

 

Net income was $7.2 million or $0.22 per diluted share, as compared to net income of $3.6 million or $0.11 per diluted share in the third quarter of fiscal 2019.

 

 

Adjusted EBITDA increased 52.3% to $28.6 million in the third quarter of fiscal 2020 compared to $18.8 million in the third quarter of fiscal 2019.

 

Jerome Griffith, Chief Executive Officer and President, stated, “We were very pleased with our third quarter performance.  Our teams executed at an exceptional level to achieve strong results despite the challenges created by COVID-19.  The investments we put toward leveraging data analytics to inform our strategies around product, eCommerce and marketing continued to pay dividends in driving growth in new customers and strong retention rates.  We have also made great strides in driving improved profitability.  To that end, in addition to once again generating double-digit growth in our global eCommerce business, we delivered 52% Adjusted EBITDA growth in the third quarter.  This performance underscores the momentum behind the Lands’ End brand and the progress we are making in delivering long-term profitable growth.”

 

Fiscal Third Quarter Business Highlights:

 

 

Successfully launched Lands’ End product on Kohls.com and in 150 Kohl’s stores on September 30, 2020. Based on strong early results, the Company plans to expand the Lands’ End assortment and increase the number of points of distribution to 300 Kohl’s stores in 2021.

 


 

 

 

Completed the refinancing of the Company’s term loan on September 9, 2020, with the closing of a $275.0 million Term Loan Facility and an increase in its asset-based senior secured credit facility to a maximum of $275.0 million in borrowings.

 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents were $56.1 million as of October 30, 2020, compared to $15.9 million as of November 1, 2019.

 

Net cash used in operations was $26.1 million for the 39 weeks ended October 30, 2020, compared to $125.0 million for the 39 weeks ended November 1, 2019.

 

Inventories, net, was $499.8 million as of October 30, 2020, and $499.9 million as of November 1, 2019.  

 

As of October 30, 2020 the Company had $155.0 million of borrowings and $104.7 million of availability under its asset-based senior secured credit facility. Additionally, as of October 30, 2020, the Company had $275.0 million of Term Loan Facility debt.

 

Outlook

 

Jim Gooch, Chief Operating Officer and Chief Financial Officer, stated, “We are pleased to have refinanced our term loan during the third quarter, in a very difficult debt market. We believe the strong momentum in our business, along with our enhanced financial flexibility, positions us optimally to continue to execute our long-term growth strategies, as we continue to navigate the continued challenges of the COVID-19 pandemic. While we are encouraged by the continued resilience and performance of our global eCommerce business, the fourth quarter has gotten off to a slow start in the US, due to the impact of unseasonably warm weather on our heavy outerwear category.” 

 

For the fourth quarter of fiscal 2020 the Company now expects:

 

Net revenue to be between $500.0 million and $520.0 million.

 

Net income to be between $13.5 million and $17.5 million, and diluted earnings per share to be between $0.41 and $0.53.

 

Adjusted EBITDA in the range of $38.0 million to $43.0 million.

 

Conference Call

 

The Company will host a conference call on Thursday, December 3, 2020, at 8:30 a.m. ET 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 or by dialing (866) 753-5836.

 

About Lands' End, Inc.

 

Lands' End, Inc. (NASDAQ:LE) is a leading uni-channel retailer of casual clothing, accessories, footwear and home products. We offer products online at www.landsend.com, on third party online marketplaces and through retail locations. 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 regarding the Company’s assessment of the momentum behind the Lands’ End brand and of the progress it is making toward delivering long-term profitable growth; the Company’s assessment of its ability to execute its long-term growth strategies and the expected benefits of those strategies; plans to expand the assortment of Lands’ End products available in Kohl’s and the number of Kohl’s stores carrying Lands’ End product; and the Company’s outlook and expectations as to net revenue, net income, earnings per share and Adjusted EBITDA for the fourth quarter of fiscal 2020. The following important factors and uncertainties, among others, could cause actual results to differ materially from those described in these forward-looking statements: the impact of COVID-19 on operations, customer demand and the Company’s supply chain, as well as its consolidated results of operation, financial position and cash flows; the Company may be unsuccessful in implementing its strategic initiatives, or its initiatives may not have their desired impact on its business; the Company’s ability to offer merchandise and services that customers want to purchase; changes in customer preference from the Company’s branded merchandise; the Company’s results may be materially impacted if tariffs on imports to the United States increase and it is unable to offset the increased costs from current or future tariffs through pricing negotiations with its vendor base, moving production out of countries impacted by the tariffs, passing through a portion of the cost increases to the customer, or other savings opportunities; customers' use of the Company’s digital platform, including customer acceptance of its efforts to enhance its eCommerce websites, including the Outfitters website; customer response to the Company’s marketing efforts across all types of media; the Company’s maintenance of a robust customer list; the Company’s retail store strategy may be unsuccessful; the Company’s relationship with Kohl’s may not develop as planned or have its desired impact; the Company’s dependence on information technology and a failure of information technology systems, including with respect to its eCommerce operations, or an inability to upgrade or adapt its systems; fluctuations and increases in costs of raw materials; impairment of the Company’s relationships with its vendors; the Company’s failure to maintain the security of customer, employee or company information; the Company’s failure to compete effectively in the apparel industry; legal, regulatory, economic and political risks associated with international trade and those markets in which the Company conducts business and sources its merchandise; the Company’s failure to protect or preserve the image of its brands and its intellectual property rights; increases in postage, paper and printing costs; failure by third parties who provide the Company with services in connection with certain aspects of its business to perform their obligations; the Company’s failure to timely and effectively obtain shipments of products from its vendors and deliver merchandise to its customers; reliance on promotions and markdowns to encourage customer purchases; the Company’s failure to efficiently manage inventory levels; unseasonal or severe weather conditions; the adverse effect on the Company’s reputation if its 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 the Company’s business of adverse worldwide economic and market conditions, including economic factors that negatively impact consumer spending on discretionary items; potential indemnification liabilities to Sears Holdings pursuant to the separation and distribution agreement in connection with the Company’s separation from Sears Holdings; the ability of the Company’s principal shareholders to exert substantial influence over the Company; 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 the Company’s Annual Report on Form 10-K for the fiscal year ended January 31, 2020, and subsequent Quarterly Reports on Form 10-Q, as well as in the Company’s Current Report on Form 8-K dated June 2, 2020. The Company intends the forward-looking statements to speak only as of the time made and does 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 per share data)

 

October 30, 2020

 

 

November 1, 2019

 

 

January 31, 2020*

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

56,137

 

 

$

15,859

 

 

$

77,148

 

Restricted cash

 

 

2,135

 

 

 

1,830

 

 

 

2,149

 

Accounts receivable, net

 

 

34,238

 

 

 

38,125

 

 

 

50,953

 

Inventories, net

 

 

499,759

 

 

 

499,855

 

 

 

375,670

 

Prepaid expenses and other current assets

 

 

52,731

 

 

 

47,538

 

 

 

39,458

 

Total current assets

 

 

645,000

 

 

 

603,207

 

 

 

545,378

 

Property and equipment, net

 

 

149,342

 

 

 

155,051

 

 

 

157,665

 

Operating lease right-of-use asset

 

 

36,699

 

 

 

31,380

 

 

 

38,665

 

Goodwill

 

 

106,700

 

 

 

110,000

 

 

 

110,000

 

Intangible asset, net

 

 

257,000

 

 

 

257,000

 

 

 

257,000

 

Other assets

 

 

5,413

 

 

 

5,204

 

 

 

4,921

 

TOTAL ASSETS

 

$

1,200,154

 

 

$

1,161,842

 

 

$

1,113,629

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Current borrowings on ABL Facility

 

$

 

 

$

80,000

 

 

$

 

Short-term portion of long-term debt

 

 

13,750

 

 

 

5,150

 

 

 

5,150

 

Accounts payable

 

 

174,061

 

 

 

174,312

 

 

 

158,436

 

Lease liability - current

 

 

5,359

 

 

 

6,344

 

 

 

5,864

 

Other current liabilities

 

 

147,903

 

 

 

103,396

 

 

 

114,116

 

Total current liabilities

 

 

341,073

 

 

 

369,202

 

 

 

283,566

 

Long-term borrowings on ABL Facility

 

 

155,000

 

 

 

 

 

 

 

Long-term debt, net

 

 

248,700

 

 

 

379,606

 

 

 

378,657

 

Lease liability - long-term

 

 

39,169

 

 

 

30,971

 

 

 

39,841

 

Deferred tax liabilities

 

 

65,800

 

 

 

56,109

 

 

 

57,651

 

Other liabilities

 

 

5,487

 

 

 

5,469

 

 

 

5,532

 

TOTAL LIABILITIES

 

 

855,229

 

 

 

841,357

 

 

 

765,247

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, par value $0.01 authorized: 480,000 shares;

   issued and outstanding: 32,608, 32,373 and 32,382, respectively

 

 

326

 

 

 

324

 

 

 

324

 

Additional paid-in capital

 

 

366,959

 

 

 

358,648

 

 

 

360,656

 

(Accumulated deficit) Retained earnings

 

 

(8,701

)

 

 

(25,126

)

 

 

390

 

Accumulated other comprehensive loss

 

 

(13,659

)

 

 

(13,361

)

 

 

(12,988

)

TOTAL STOCKHOLDERS' EQUITY

 

 

344,925

 

 

 

320,485

 

 

 

348,382

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

1,200,154

 

 

$

1,161,842

 

 

$

1,113,629

 

 

*Derived from the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended January 31, 2020.

 


 

LANDS’ END, INC.

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

 

 

13 Weeks Ended

 

 

39 Weeks Ended

 

(in thousands, except per share data)

 

October 30,

2020

 

 

November 1,

2019

 

 

October 30,

2020

 

 

November 1, 2019

 

Net revenue

 

$

359,982

 

 

$

340,023

 

 

$

889,073

 

 

$

900,723

 

Cost of sales (excluding depreciation and amortization)

 

 

196,527

 

 

 

185,848

 

 

 

496,041

 

 

 

497,589

 

Gross profit

 

 

163,455

 

 

 

154,175

 

 

 

393,032

 

 

 

403,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and administrative

 

 

134,890

 

 

 

135,417

 

 

 

352,164

 

 

 

374,521

 

Depreciation and amortization

 

 

9,627

 

 

 

8,076

 

 

 

27,791

 

 

 

23,101

 

Other operating expense (income), net

 

 

255

 

 

 

(225

)

 

 

7,913

 

 

 

(99

)

Operating income

 

 

18,683

 

 

 

10,907

 

 

 

5,164

 

 

 

5,611

 

Interest expense

 

 

9,005

 

 

 

6,121

 

 

 

19,232

 

 

 

20,190

 

Other (income) expense, net

 

 

(250

)

 

 

(166

)

 

 

910

 

 

 

(1,640

)

Income (loss) before income taxes

 

 

9,928

 

 

 

4,952

 

 

 

(14,978

)

 

 

(12,939

)

Income tax expense (benefit)

 

 

2,752

 

 

 

1,346

 

 

 

(5,887

)

 

 

(6,713

)

NET INCOME (LOSS)

 

$

7,176

 

 

$

3,606

 

 

$

(9,091

)

 

$

(6,226

)

NET INCOME (LOSS) PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic:

 

$

0.22

 

 

$

0.11

 

 

$

(0.28

)

 

$

(0.19

)

Diluted:

 

$

0.22

 

 

$

0.11

 

 

$

(0.28

)

 

$

(0.19

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

32,605

 

 

 

32,371

 

 

 

32,551

 

 

 

32,333

 

Diluted weighted average common shares outstanding

 

 

33,248

 

 

 

32,398

 

 

 

32,551

 

 

 

32,333

 

 

 


 


 

Use and Definition of Non-GAAP Financial Measures

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 several important cash and non-cash recurring items.

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.  

 

While Adjusted EBITDA is a non-GAAP measurement, management believes that it is an important indicator of operating performance, and 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 these items to make our statements more comparable and therefore more useful to investors as the items are not representative of our ongoing operations.

 

For the 13 weeks ended October 30, 2020 and the 39 weeks ended October 30, 2020 we excluded the impacts of corporate restructuring which includes the severance for the reduction in corporate staff in the second quarter of fiscal 2020.

 

For the 39 weeks ended October 30, 2020 we excluded the impacts of impairment including goodwill impairment and long-lived asset impairment.

 

For the 13 weeks and 39 weeks ended October 30, 2020 and November 1, 2019 we excluded the impacts of gain or loss on property and equipment as management considers the gains or losses on asset valuation to result from investing decisions rather than ongoing operations.

 

Reconciliation of Non-GAAP Financial Information to GAAP

(Unaudited)

 

 

 

13 Weeks Ended

 

 

 

October 30, 2020

 

 

November 1, 2019

 

(in thousands)

 

$’s

 

 

% of

Net revenue

 

 

$’s

 

 

% of

Net revenue

 

Net income

 

$

7,176

 

 

 

2.0

%

 

$

3,606

 

 

 

1.1

%

Income tax expense

 

 

2,752

 

 

 

0.8

%

 

 

1,346

 

 

 

0.4

%

Other income, net

 

 

(250

)

 

 

(0.1

)%

 

 

(166

)

 

 

(0.0

)%

Interest expense

 

 

9,005

 

 

 

2.5

%

 

 

6,121

 

 

 

1.8

%

Operating income

 

 

18,683

 

 

 

5.2

%

 

 

10,907

 

 

 

3.2

%

Depreciation and amortization

 

 

9,627

 

 

 

2.7

%

 

 

8,076

 

 

 

2.4

%

Other operating expense (income)

 

 

132

 

 

 

0.0

%

 

 

(206

)

 

 

(0.1

)%

Corporate restructuring

 

 

16

 

 

 

0.0

%

 

 

 

 

 

 

Loss (gain) on property and equipment

 

 

107

 

 

 

0.0

%

 

 

(19

)

 

 

(0.0

)%

Adjusted EBITDA

 

$

28,565

 

 

 

7.9

%

 

$

18,758

 

 

 

5.5

%

 

 


 

 

 

39 Weeks Ended

 

 

 

October 30, 2020

 

 

November 1, 2019

 

(in thousands)

 

$’s

 

 

% of

Net revenue

 

 

$’s

 

 

% of

Net revenue

 

Net loss

 

$

(9,091

)

 

 

(1.0

)%

 

$

(6,226

)

 

 

(0.7

)%

Income tax benefit

 

 

(5,887

)

 

 

(0.7

)%

 

 

(6,713

)

 

 

(0.7

)%

Other expense (income), net

 

 

910

 

 

 

0.1

%

 

 

(1,640

)

 

 

(0.2

)%

Interest expense

 

 

19,232

 

 

 

2.2

%

 

 

20,190

 

 

 

2.2

%

Operating income

 

 

5,164

 

 

 

0.6

%

 

 

5,611

 

 

 

0.6

%

Depreciation and amortization

 

 

27,791

 

 

 

3.1

%

 

 

23,101

 

 

 

2.6

%

Other operating expense

 

 

132

 

 

 

0.0

%

 

 

 

 

 

 

Corporate restructuring

 

 

2,941

 

 

 

0.3

%

 

 

 

 

 

 

Goodwill and long-lived asset impairment

 

 

3,844

 

 

 

0.4

%

 

 

 

 

 

 

Loss (gain) on property and equipment

 

 

994

 

 

 

0.1

%

 

 

(99

)

 

 

(0.0

)%

Adjusted EBITDA

 

$

40,866

 

 

 

4.6

%

 

$

28,613

 

 

 

3.2

%

 

 

Fiscal 2020 Guidance

 

13 Weeks Ended

 

(in millions)

 

January 29, 2021

 

Net income

 

$

13.5

 

-

$

17.5

 

Depreciation, interest, other income, taxes and other adjustments

 

 

24.5

 

-

 

25.5

 

Adjusted EBITDA

 

$

38.0

 

-

$

43.0

 

 

 

 

 


 

LANDS’ END, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

39 Weeks Ended

 

(in thousands)

 

October 30, 2020

 

 

November 1, 2019

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

Net loss

 

$

(9,091

)

 

$

(6,226

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

27,791

 

 

 

23,101

 

Amortization of debt issuance costs

 

 

2,291

 

 

 

1,293

 

Loss (gain) on property and equipment

 

 

994

 

 

 

(99

)

Stock-based compensation

 

 

6,743

 

 

 

6,632

 

Deferred income taxes

 

 

7,979

 

 

 

(1,899

)

Goodwill impairment

 

 

3,300

 

 

 

 

Other

 

 

326

 

 

 

1,837

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

Inventories

 

 

(123,811

)

 

 

(178,016

)

Accounts payable

 

 

20,104

 

 

 

50,173

 

Other operating assets

 

 

1,138

 

 

 

(14,755

)

Other operating liabilities

 

 

36,172

 

 

 

(6,992

)

Net cash used in operating activities

 

 

(26,064

)

 

 

(124,951

)

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(25,638

)

 

 

(28,487

)

Net cash used in investing activities

 

 

(25,638

)

 

 

(28,487

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Proceeds from borrowing under ABL Facility

 

 

230,000

 

 

 

95,000

 

Payments of borrowings under ABL Facility

 

 

(75,000

)

 

 

(15,000

)

Proceeds from issuance of Term Loan Credit Agreement

 

 

266,750

 

 

 

 

Payments of Term Loan Facility

 

 

(385,388

)

 

 

(103,863

)

Payment of debt issuance costs

 

 

(5,080

)

 

 

 

Payments of employee withholding taxes on share-based compensation

 

 

(438

)

 

 

(713

)

Net cash provided by (used in) financing activities

 

 

30,844

 

 

 

(24,576

)

Effects of exchange rate changes on cash, cash equivalents and restricted cash

 

 

(167

)

 

 

350

 

NET DECREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

 

 

(21,025

)

 

 

(177,664

)

CASH, CASH EQUIVALENTS AND RESTRICTED CASH,

      BEGINNING OF PERIOD

 

 

79,297

 

 

 

195,353

 

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD

 

$

58,272

 

 

$

17,689

 

SUPPLEMENTAL CASH FLOW DATA

 

 

 

 

 

 

 

 

Unpaid liability to acquire property and equipment

 

$

2,620

 

 

$

5,494

 

Income taxes paid, net of refunds

 

$

257

 

 

$

3,225

 

Interest paid

 

$

11,334

 

 

$

18,455

 

Lease liabilities arising from obtaining Operating lease right-of-use assets

 

$

3,525

 

 

$

12,083