le-8k_20210602.htm
false 0000799288 0000799288 2021-06-02 2021-06-02

 

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): June 2, 2021

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 June 2, 2021 Lands’ End, Inc. (the “Company”) announced its financial results for its first quarter ended April 30, 2021. 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 June 2, 2021

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: June 2, 2021

 

By:  /s/ James Gooch                                                                .

 

 

James Gooch

 

 

Title: President and Chief Financial Officer

 

 

 

 

 

le-ex991_6.htm

Exhibit 99.1

 

 

Lands' End Announces First Quarter Fiscal 2021 Results

 

Net Revenue grew 48.1%; Global eCommerce grew revenue 44.4%, compared to the same period last year

Net Income of $2.6 million, compared to a Net loss of $20.6 million in the same period last year

Adjusted EBITDA increases $34.1 million to $22.5 million compared to the same period last year

Raises Fiscal 2021 Outlook

 

DODGEVILLE, Wis., June 2, 2021 (GLOBE NEWSWIRE) - Lands' End, Inc. (NASDAQ: LE) today announced financial results for the first quarter ended April 30, 2021.

 

Fiscal First Quarter Financial Highlights:

 

 

For the first quarter, net revenue was $321.3 million, an increase of 48.1% from $217.0 million in the first quarter of fiscal 2020 and an increase of 22.4% from $262.4 million in the first quarter of fiscal 2019.

 

Global eCommerce net revenue was $260.0 million, an increase of 44.4% from $180.0 million in the first quarter of fiscal 2020 and an increase of 25.5% from $207.2 million in the first quarter of fiscal 2019. Compared to the first quarter of last year, U.S. eCommerce increased 46.6% and International eCommerce grew 37.0%.

 

Outfitters net revenue was $40.7 million, an increase of 27.9% from $31.8 million in the first quarter of fiscal 2020 and a decrease of 5.6% from $43.1 million in the first quarter of fiscal 2019.  Compared to the first quarter last year, the increase was driven by stronger demand within the Company’s travel-related national accounts and school uniform customers.

 

Third Party net revenue, which includes sales on third-party marketplaces and U.S. wholesale revenues, was $11.8 million in the first quarter compared to $1.5 million in the first quarter last year.  The $10.3 million increase was attributed to the launch of Lands’ End product on Kohls.com and at 150 Kohl’s retail locations in third quarter 2020.

 

 

Gross margin was 46.0%, expanding approximately 260 basis points compared to 43.4% in the first quarter of fiscal 2020 and approximately 30 basis points compared to 45.7% in the first quarter of fiscal 2019. The Gross margin increase was primarily due to merchandise margin expansion in the U.S. eCommerce channel driven by improved promotional strategies and continued use of analytics, offset by increased shipping costs and surcharges as well as higher sales mix from the lower-margin Third Party channel.

 

 

Selling and administrative expenses increased $19.7 million to $125.5 million or 39.1% of net revenue, compared to $105.8 million or 48.8% of net revenue, in the first quarter of last year.  The increase in expense is due to COVID-19 related actions to reduce operating expenses and structural costs taken in first quarter of fiscal 2020.  The approximately 970 basis point decrease was due to leverage from higher sales, slightly offset by increased digital marketing expenses. This was also an approximately 540 basis point improvement compared with the first quarter of 2019 despite the higher digital marketing expenses.

 

 

Net income was $2.6 million or $0.08 per diluted share, as compared to net loss of $20.6 million or ($0.64) per diluted share in the first quarter of fiscal 2020 and net loss of $6.8 million or ($0.21) per diluted share in the first quarter of fiscal 2019.

 

 

Adjusted EBITDA was $22.5 million in the first quarter of fiscal 2021, an increase of $34.1 million compared to a loss of $11.6 million in the first quarter of fiscal 2020 and an increase of $19.5 million compared to earnings of $3.0 million in the first quarter of fiscal 2019.

 


 

Jerome Griffith, Chief Executive Officer, stated, “We are extremely pleased with our first quarter results, which exceeded our expectations and illustrate the sustained momentum in our business. Our Global eCommerce business is stronger than ever as we continued to execute our digitally led product and marketing strategies while the recovery in Outfitters is occurring at a faster pace than we expected. In addition to the better than expected revenue growth in the quarter, through gross margin expansion and effective cost controls, we delivered a $34.1 million improvement in Adjusted EBITDA, as we continued to focus on driving profitability. We believe we have a strong foundation in place and an expanding total addressable market, and I am extremely excited for our significant opportunities that lie ahead.”

 

Fiscal First Quarter Business Highlights:

 

 

Total Global eCommerce customer file expanded by 27% with 71% growth in new customers.

 

Recovery in Outfitters business exceeded expectations led by travel-related national accounts and school uniform customers.

 

Data analytics drove higher merchandise margin through price optimization and inventory management.

 

The number of brands available on Lands’ End Marketplace continued to grow, expanding customer reach.

 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents were $36.2 million as of April 30, 2021, compared to $59.1 million as of May 1, 2020.

 

Net cash used in operations was $38.7 million for the 13 weeks ended April 30, 2021, compared to $80.2 million for the 13 weeks ended May 1, 2020.

 

Inventories, net, were $394.3 million as of April 30, 2021, and $383.2 million as of May 1, 2020.  

 

As of April 30, 2021, the Company had $80.0 million of borrowings and $178.1 million of availability under its asset-based senior secured credit facility. Additionally, as of April 30, 2021, the Company had $268.1 million of Term Loan Facility debt.

 

Outlook

 

Jim Gooch, President and Chief Financial Officer, stated, “We are very pleased with the strong first quarter results as we continue to focus on profitable growth and maintaining a healthy balance sheet. As we look ahead, we are very confident with our ability to execute our long-term growth strategies given the continued momentum in our global eCommerce business and faster-than-expected recovery in our Outfitters business. Using the strong foundation we have put in place, we will continue to use a data-driven approach as we focus on driving long-term profitable growth.” 

 

For the second quarter of fiscal 2021 the Company now expects:

 

Net revenue to be between $345.0 million and $355.0 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 in the range of $20.0 million to $23.0 million.

 

For fiscal 2021 the Company now expects:

 

Net revenue to be between $1.61 billion and $1.65 billion.

 

Net income to be between $27.5 million and $34.0 million, and diluted earnings per share to be between $0.84 and $1.04.

 

Adjusted EBITDA in the range of $114.0 million to $122.0 million.

 

Capital Expenditures of approximately $26.0 million.

 

 

 


 

Conference Call

 

The Company will host a conference call on Wednesday, June 2, 2021, at 8:30 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 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. Operating out of America’s heartland, we believe our vision and values make a strong connection with our core customers. We offer products online at www.landsend.com, on third party online marketplaces and through our own Company Operated stores, as well as, third-party 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 sustained momentum in its business and the strength of its global eCommerce business; the Company’s assessment of its ability to continue to execute, and the expected results of its long-term growth strategies; the pace of recovery of the Outfitters business; the Company’s continued focus on driving profitability; the Company’s focus on profitable growth and maintaining a healthy balance sheet and driving long-term profitable growth; the Company’s belief of an expanding total addressable market and significant future opportunities; and the Company’s outlook and expectations as to net revenue, net income, earnings per share and Adjusted EBITDA for the second quarter of fiscal 2021 and for the full year of fiscal 2021 and capital expenditures for fiscal 2021. 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 29, 2021. 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

President 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)

 

April 30, 2021

 

 

May 1, 2020

 

 

January 29, 2021*

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

36,181

 

 

$

59,134

 

 

$

33,933

 

Restricted cash

 

 

2,327

 

 

 

1,953

 

 

 

1,861

 

Accounts receivable, net

 

 

41,350

 

 

 

35,381

 

 

 

37,574

 

Inventories, net

 

 

394,287

 

 

 

383,163

 

 

 

382,106

 

Prepaid expenses and other current assets

 

 

36,527

 

 

 

46,221

 

 

 

40,356

 

Total current assets

 

 

510,672

 

 

 

525,852

 

 

 

495,830

 

Property and equipment, net

 

 

139,991

 

 

 

155,511

 

 

 

145,288

 

Operating lease right-of-use asset

 

 

34,258

 

 

 

38,621

 

 

 

35,475

 

Goodwill

 

 

106,700

 

 

 

106,700

 

 

 

106,700

 

Intangible asset, net

 

 

257,000

 

 

 

257,000

 

 

 

257,000

 

Other assets

 

 

4,056

 

 

 

4,651

 

 

 

5,215

 

TOTAL ASSETS

 

$

1,052,677

 

 

$

1,088,335

 

 

$

1,045,508

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Current borrowings on ABL Facility

 

$

 

 

$

75,000

 

 

$

 

Current portion of long-term debt

 

 

13,750

 

 

 

382,858

 

 

 

13,750

 

Accounts payable

 

 

105,597

 

 

 

101,445

 

 

 

134,007

 

Lease liability - current

 

 

4,962

 

 

 

5,867

 

 

 

5,183

 

Other current liabilities

 

 

145,206

 

 

 

82,904

 

 

 

161,982

 

Total current liabilities

 

 

269,515

 

 

 

648,074

 

 

 

314,922

 

Long-term borrowings on ABL Facility

 

 

80,000

 

 

 

 

 

 

25,000

 

Long-term debt, net

 

 

242,790

 

 

 

 

 

 

245,632

 

Lease liability - long-term

 

 

36,693

 

 

 

41,388

 

 

 

37,811

 

Deferred tax liabilities

 

 

47,441

 

 

 

65,446

 

 

 

47,346

 

Other liabilities

 

 

6,085

 

 

 

5,529

 

 

 

5,094

 

TOTAL LIABILITIES

 

 

682,524

 

 

 

760,437

 

 

 

675,805

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

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

   issued and outstanding: 32,977, 32,596 and 32,614, respectively

 

 

330

 

 

 

326

 

 

 

326

 

Additional paid-in capital

 

 

366,868

 

 

 

362,072

 

 

 

369,372

 

Retained earnings (accumulated deficit)

 

 

13,865

 

 

 

(20,253

)

 

 

11,226

 

Accumulated other comprehensive loss

 

 

(10,910

)

 

 

(14,247

)

 

 

(11,221

)

TOTAL STOCKHOLDERS' EQUITY

 

 

370,153

 

 

 

327,898

 

 

 

369,703

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

1,052,677

 

 

$

1,088,335

 

 

$

1,045,508

 

 

 

*Derived from the audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended January 29, 2021.

 


 

LANDS’ END, INC.

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

 

 

13 Weeks Ended

 

(in thousands, except per share data)

 

April 30,

2021

 

 

May 1,

2020

 

Net revenue

 

$

321,297

 

 

$

217,008

 

Cost of sales (excluding depreciation and amortization)

 

 

173,560

 

 

 

122,853

 

Gross profit

 

 

147,737

 

 

 

94,155

 

 

 

 

 

 

 

 

 

 

Selling and administrative

 

 

125,522

 

 

 

105,796

 

Depreciation and amortization

 

 

9,904

 

 

 

8,786

 

Other operating expense, net

 

 

443

 

 

 

4,285

 

Operating income (loss)

 

 

11,868

 

 

 

(24,712

)

Interest expense

 

 

9,060

 

 

 

5,311

 

Other income, net

 

 

(167

)

 

 

(173

)

Income (loss) before income taxes

 

 

2,975

 

 

 

(29,850

)

Income tax expense (benefit)

 

 

336

 

 

 

(9,207

)

NET INCOME (LOSS)

 

$

2,639

 

 

$

(20,643

)

NET INCOME (LOSS) PER COMMON SHARE

 

 

 

 

 

 

 

 

Basic:

 

$

0.08

 

 

$

(0.64

)

Diluted:

 

$

0.08

 

 

$

(0.64

)

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

32,769

 

 

 

32,448

 

Diluted weighted average common shares outstanding

 

 

33,712

 

 

 

32,448

 


 


 

Use and Definition of Non-GAAP Financial Measures

Adjusted EBITDA - In addition to our Net income (loss) determined in accordance with GAAP, for purposes of evaluating operating performance, the Company uses an Adjusted EBITDA metric.  Adjusted EBITDA is computed as Net income (loss) appearing on the Condensed Consolidated Statements of Operations net of Income tax expense/(benefit), Interest expense, Depreciation and amortization and certain significant items as set forth below. Our management uses Adjusted EBITDA to evaluate the operating performance of our business for comparable periods, as well as the basis for 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 several 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 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 May 1, 2020 we excluded the impact of the non-cash write-down of certain goodwill and long-lived assets.

 

For the 13 weeks ended April 30, 2021 we excluded amortization of transaction related costs associated with Third Party channel.

 

For the 13 weeks ended April 30, 2021 and May 1, 2020 we excluded the impacts of 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

 

 

 

April 30, 2021

 

 

May 1, 2020

 

(in thousands)

 

$’s

 

 

% of

Net revenue

 

 

$’s

 

 

% of

Net revenue

 

Net income (loss)

 

$

2,639

 

 

 

0.8

%

 

$

(20,643

)

 

 

(9.5

)%

Income tax expense (benefit)

 

 

336

 

 

 

0.1

%

 

 

(9,207

)

 

 

(4.2

)%

Other income, net

 

 

(167

)

 

 

0.0

%

 

 

(173

)

 

 

(0.1

)%

Interest expense

 

 

9,060

 

 

 

2.8

%

 

 

5,311

 

 

 

2.4

%

Operating income (loss)

 

 

11,868

 

 

 

3.7

%

 

 

(24,712

)

 

 

(11.4

)%

Depreciation and amortization

 

 

9,904

 

 

 

3.1

%

 

 

8,786

 

 

 

4.0

%

Goodwill and long-lived asset impairment

 

 

 

 

 

%

 

 

3,444

 

 

 

1.6

%

Other

 

 

250

 

 

 

0.1

%

 

 

 

 

 

%

Loss on property and equipment

 

 

443

 

 

 

0.1

%

 

 

842

 

 

 

0.4

%

Adjusted EBITDA

 

$

22,465

 

 

 

7.0

%

 

$

(11,640

)

 

 

(5.4

)%

 

 


 

 

Second Quarter Fiscal 2021 Guidance

 

 

 

 

13 Weeks Ended

 

(in millions)

 

 

 

 

July 30, 2021

 

Net income

 

 

 

 

$

1.5

 

$

4.0

 

Depreciation, interest, other income, taxes and other adjustments

 

 

 

 

18.5

 

 

19.0

 

Adjusted EBITDA

 

 

 

 

$

20.0

 

$

23.0

 

 

Fiscal 2021 Guidance

 

 

 

 

52 Weeks Ended

 

(in millions)

 

 

 

 

January 28, 2022

 

Net income

 

 

 

 

$

27.5

 

$

34.0

 

Depreciation, interest, other income, taxes and other adjustments

 

 

 

 

86.5

 

 

88.0

 

Adjusted EBITDA

 

 

 

 

$

114.0

 

$

122.0

 

 

 

 


 

LANDS’ END, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

13 Weeks Ended

 

(in thousands)

 

April 30, 2021

 

 

May 1, 2020

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

Net income (loss)

 

$

2,639

 

 

$

(20,643

)

Adjustments to reconcile net income (loss) to net cash used in operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

9,904

 

 

 

8,786

 

Amortization of debt issuance costs

 

 

775

 

 

 

429

 

Loss on property and equipment

 

 

443

 

 

 

842

 

Stock-based compensation

 

 

2,513

 

 

 

1,828

 

Deferred income taxes

 

 

8

 

 

 

8,132

 

Goodwill impairment

 

 

 

 

 

3,300

 

Other

 

 

276

 

 

 

821

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(3,915

)

 

 

15,568

 

Inventories

 

 

(11,932

)

 

 

(8,502

)

Accounts payable

 

 

(28,545

)

 

 

(54,084

)

Other operating assets

 

 

4,820

 

 

 

(8,666

)

Other operating liabilities

 

 

(15,688

)

 

 

(28,009

)

Net cash used in operating activities

 

 

(38,702

)

 

 

(80,198

)

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(4,942

)

 

 

(10,789

)

Net cash used in investing activities

 

 

(4,942

)

 

 

(10,789

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Proceeds from borrowings under ABL Facility

 

 

75,000

 

 

 

75,000

 

Payments of borrowings under ABL Facility

 

 

(20,000

)

 

 

 

Principal payments on long-term debt, net

 

 

(3,438

)

 

 

(1,288

)

Payments of employee withholding taxes on share-based compensation

 

 

(5,013

)

 

 

(410

)

Payment of debt-issuance costs

 

 

(35

)

 

 

 

Net cash provided by financing activities

 

 

46,514

 

 

 

73,302

 

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

 

 

(156

)

 

 

(525

)

NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

 

 

2,714

 

 

 

(18,210

)

CASH, CASH EQUIVALENTS AND RESTRICTED CASH,

      BEGINNING OF PERIOD

 

 

35,794

 

 

 

79,297

 

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD

 

$

38,508

 

 

$

61,087

 

SUPPLEMENTAL CASH FLOW DATA

 

 

 

 

 

 

 

 

Unpaid liability to acquire property and equipment

 

$

3,227

 

 

$

4,707

 

Income taxes paid, net of refunds

 

$

(5,152

)

 

$

(1,210

)

Interest paid

 

$

7,911

 

 

$

4,667

 

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

 

$

 

 

$

3,074