le-8k_20210902.htm
false 0000799288 0000799288 2021-09-02 2021-09-02

 

 

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): September 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 September 2, 2021 Lands’ End, Inc. (the “Company”) announced its financial results for its second quarter ended July 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 September 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: September 2, 2021

 

By:  /s/ James Gooch                                                                .

 

 

Name: James Gooch

 

 

Title: President and Chief Financial Officer

 

 

 

 

 

le-ex991_6.htm

 

Exhibit 99.1

 

 

Lands' End Announces Second Quarter Fiscal 2021 Results

 

Net Revenue grew 23.1% compared to the same period last year

Net Income of $16.2 million, compared to a Net income of $4.4 million in the same period last year

Adjusted EBITDA increases $17.5 million to $41.4 million compared to the same period last year

Updates Fiscal 2021 Outlook

 

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

 

Jerome Griffith, Chief Executive Officer, stated, “We are very pleased with our performance this quarter, delivering record second quarter revenue and strength across all of our financial metrics. Our improved product assortment and increased digital marketing spend drove the strength in our Global eCommerce business. With our strategic pillars of growth and an expanded addressable market, we remain very optimistic about the long term potential of our business.”

 

Fiscal Second Quarter Financial Highlights:

 

 

For the second quarter, net revenue was $384.1 million, an increase of 23.1% from $312.1 million in the second quarter of fiscal 2020 and an increase of 28.8% from $298.3 million in the second quarter of fiscal 2019.

 

Global eCommerce net revenue was $285.4 million, an increase of 7.7% from $265.1 million in the second quarter of fiscal 2020 and an increase of 32.5% from $215.5 million in the second quarter of fiscal 2019. Compared to the second quarter of last year, U.S. eCommerce increased 7.6% and International eCommerce grew 8.2%.

 

Outfitters net revenue was $65.6 million, an increase of 75.4% from $37.4 million in the second quarter of fiscal 2020 and approximately flat compared to the second quarter of fiscal 2019.  Compared to the second 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 $19.1 million in the second quarter compared to $5.1 million in the second quarter last year.  The $14.0 million increase was attributed to the launch of Lands’ End product on Kohls.com and at 150 retail locations in third quarter 2020.

 

 

Gross margin was 46.3%, expanding approximately 290 basis points compared to 43.4% in the second quarter of fiscal 2020. The Gross margin increase was primarily due to merchandise margin expansion in the U.S. eCommerce channel driven by enhanced 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 $25.1 million to $136.6 million or 35.6% of net revenue, compared to $111.5 million or 35.7% of net revenue, in the second quarter of last year. The increase in expense is due to continued investment in digital marketing and lower operating expenses in second quarter of fiscal 2020 due to actions taken at the onset of the COVID-19 pandemic to reduce operating expenses and structural costs. The approximately 10 basis point decrease was driven by improved leverage from higher sales and continued expense controls mostly offset by continued investment in digital marketing and lower operating expenses in the second quarter of fiscal 2020 due to actions taken at the onset of the COVID-19 pandemic. This was also an approximately 540 basis point improvement compared with the second quarter of 2019 despite the higher digital marketing expenses.

 


 

 

 

Net income was $16.2 million or $0.48 per diluted share, as compared to net income of $4.4 million or $0.13 per diluted share in the second quarter of fiscal 2020.

 

 

Adjusted EBITDA was $41.4 million in the second quarter of fiscal 2021, an increase of $17.5 million compared to $23.9 million in the second quarter of fiscal 2020.

 

Fiscal Second Quarter Business Highlights:

 

 

Total Global eCommerce new customer growth of 8%.

 

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

 

Drove higher merchandise margins through use of data analytics and improved inventory management.

 

Offered swimwear assortment in an additional 150 Kohl’s retail locations.

 

Balance Sheet and Cash Flow Highlights

 

Net cash provided by operations was $30.5 million for the 26 weeks ended July 30, 2021, compared to Net cash provided by operations of $8.0 million for the 26 weeks ended July 31, 2020.

 

Inventories, net, were $464.3 million as of July 30, 2021, and $441.5 million as of July 31, 2020.  

 

On July 29, 2021, the Company amended its asset-based senior secured credit facility with its lending organizations to extend the debt duration and reduce applicable interest rates.  

 

As of July 30, 2021, the Company had $25.0 million of borrowings and $233.3 million of availability under its asset-based senior secured credit facility. Additionally, as of July 30, 2021, the Company had $264.7 million of Term Loan Facility debt.

 

Outlook

 

Jim Gooch, President and Chief Financial Officer, stated, “We delivered strong results in the second quarter as we continued to make great progress across our strategic initiatives despite the still difficult environment.  We are seeing strong momentum in consumer demand, which we expect to continue through the remainder of the year, and are extremely pleased with the margin performance we’ve achieved as a result of the execution of our strategic initiatives.  That said, due to the significant industry-wide challenges in the supply chain, we expect our gross margin trends to moderate in the back half of fiscal 2021.  Therefore, we are raising our adjusted EBITDA guidance to reflect the better than expected performance in the second quarter and maintaining our second half outlook despite strong consumer demand.”

 

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

 

Net revenue to be between $390.0 million and $405.0 million.

 

Net income to be between $6.5 million and $9.0 million, and diluted earnings per share to be between $0.19 and $0.27.

 

Adjusted EBITDA in the range of $27.0 million to $30.0 million.

 

For fiscal 2021 the Company now expects:

 

Net revenue to be between $1.67 billion and $1.71 billion.

 

Net income to be between $45.5 million and $51.0 million, and diluted earnings per share to be between $1.35 and $1.51.

 

Adjusted EBITDA in the range of $136.0 million to $143.0 million.

 

Capital Expenditures of approximately $26.0 million.

 

 


 

 

The Company’s outlook reflects its current visibility into supply chain related challenges including higher shipping costs and surcharges, as well as shipping delays, manufacturing interruptions, particularly in Vietnam, and port congestion.

 

Conference Call

 

The Company will host a conference call on Thursday, September 2, 2021, at 8:30 a.m. ET to review its second 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 its business and prospects for future growth; the Company’s expectation of continued momentum in consumer demand through the remainder of the year; the Company’s expectation as to gross margin trends;  the Company’s expectations regarding supply chain challenges; and the Company’s outlook and expectations as to net revenue, net income, earnings per share and Adjusted EBITDA for the third 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; further disruption in the Company’s supply chain, including with respect to its distribution centers, third-party manufacturing partners and logistics partners, caused by limits in freight capacity, port congestion, other logistics constraints, and closure of certain manufacturing facilities and production lines due to COVID-19; 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 as well as fluctuations in other production and distribution-related costs; 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)

 

July 30, 2021

 

 

July 31, 2020

 

 

January 29, 2021*

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

39,223

 

 

$

62,624

 

 

$

33,933

 

Restricted cash

 

 

2,102

 

 

 

1,843

 

 

 

1,861

 

Accounts receivable, net

 

 

30,203

 

 

 

24,367

 

 

 

37,574

 

Inventories, net

 

 

464,291

 

 

 

441,510

 

 

 

382,106

 

Prepaid expenses and other current assets

 

 

31,127

 

 

 

48,095

 

 

 

40,356

 

Total current assets

 

 

566,946

 

 

 

578,439

 

 

 

495,830

 

Property and equipment, net

 

 

136,714

 

 

 

153,003

 

 

 

145,288

 

Operating lease right-of-use asset

 

 

33,989

 

 

 

37,882

 

 

 

35,475

 

Goodwill

 

 

106,700

 

 

 

106,700

 

 

 

106,700

 

Intangible asset, net

 

 

257,000

 

 

 

257,000

 

 

 

257,000

 

Other assets

 

 

4,347

 

 

 

4,300

 

 

 

5,215

 

TOTAL ASSETS

 

$

1,105,696

 

 

$

1,137,324

 

 

$

1,045,508

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

13,750

 

 

$

 

 

 

13,750

 

Accounts payable

 

 

211,916

 

 

 

202,629

 

 

 

134,007

 

Lease liability - current

 

 

5,437

 

 

 

5,676

 

 

 

5,183

 

Other current liabilities

 

 

130,285

 

 

 

99,016

 

 

 

161,982

 

Total current liabilities

 

 

361,388

 

 

 

307,321

 

 

 

314,922

 

Long-term borrowings on ABL Facility

 

 

25,000

 

 

 

 

 

 

25,000

 

Long-term debt, net

 

 

240,020

 

 

 

381,909

 

 

 

245,632

 

Lease liability - long-term

 

 

35,912

 

 

 

40,588

 

 

 

37,811

 

Deferred tax liabilities

 

 

47,469

 

 

 

65,619

 

 

 

47,346

 

Other liabilities

 

 

6,084

 

 

 

5,530

 

 

 

5,094

 

TOTAL LIABILITIES

 

 

715,873

 

 

 

800,967

 

 

 

675,805

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

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

   issued and outstanding: 32,981, 32,604 and 32,614, respectively

 

 

330

 

 

 

326

 

 

 

326

 

Additional paid-in capital

 

 

370,353

 

 

 

364,773

 

 

 

369,372

 

Retained earnings (accumulated deficit)

 

 

30,086

 

 

 

(15,877

)

 

 

11,226

 

Accumulated other comprehensive loss

 

 

(10,946

)

 

 

(12,865

)

 

 

(11,221

)

TOTAL STOCKHOLDERS' EQUITY

 

 

389,823

 

 

 

336,357

 

 

 

369,703

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

1,105,696

 

 

$

1,137,324

 

 

$

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

 

 

26 Weeks Ended

 

(in thousands, except per share data)

 

July 30,

2021

 

 

July 31,

2020

 

 

July 30,

2021

 

 

July 31, 2020

 

Net revenue

 

$

384,109

 

 

$

312,083

 

 

$

705,406

 

 

$

529,091

 

Cost of sales (excluding depreciation and amortization)

 

 

206,320

 

 

 

176,661

 

 

 

379,880

 

 

 

299,514

 

Gross profit

 

 

177,789

 

 

 

135,422

 

 

 

325,526

 

 

 

229,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and administrative

 

 

136,649

 

 

 

111,478

 

 

 

262,171

 

 

 

217,276

 

Depreciation and amortization

 

 

9,791

 

 

 

9,378

 

 

 

19,695

 

 

 

18,164

 

Other operating expense, net

 

 

 

 

 

3,373

 

 

 

443

 

 

 

7,656

 

Operating income (loss)

 

 

31,349

 

 

 

11,193

 

 

 

43,217

 

 

 

(13,519

)

Interest expense

 

 

8,837

 

 

 

4,916

 

 

 

17,897

 

 

 

10,227

 

Other (income) expense, net

 

 

(123

)

 

 

1,333

 

 

 

(290

)

 

 

1,160

 

Income (loss) before income taxes

 

 

22,635

 

 

 

4,944

 

 

 

25,610

 

 

 

(24,906

)

Income tax expense (benefit)

 

 

6,414

 

 

 

568

 

 

 

6,750

 

 

 

(8,639

)

NET INCOME (LOSS)

 

$

16,221

 

 

$

4,376

 

 

$

18,860

 

 

$

(16,267

)

NET INCOME (LOSS) PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic:

 

$

0.49

 

 

$

0.13

 

 

$

0.57

 

 

$

(0.50

)

Diluted:

 

$

0.48

 

 

$

0.13

 

 

$

0.56

 

 

$

(0.50

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

32,979

 

 

 

32,600

 

 

 

32,875

 

 

 

32,524

 

Diluted weighted average common shares outstanding

 

 

33,713

 

 

 

32,838

 

 

 

33,710

 

 

 

32,524

 

 


 


 

 

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 and 26 weeks ended July 31, 2020 we excluded the impact of corporate restructuring which includes severance for the reduction in corporate positions in the Second Quarter 2020.

 

For the 13 weeks and 26 weeks ended July 31, 2020 we excluded the impact of non-cash write-down of goodwill and certain long-lived assets.

 

For the 13 weeks and 26 weeks ended July 30, 2021 we excluded amortization of transaction related costs associated with Third Party channel.

 

For the 26 weeks ended July 30, 2021 and for the 13 weeks and 26 weeks ended July 31, 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

 

 

 

July 30, 2021

 

 

July 31, 2020

 

(in thousands)

 

$’s

 

 

% of

Net revenue

 

 

$’s

 

 

% of

Net revenue

 

Net income

 

$

16,221

 

 

 

4.2

%

 

$

4,376

 

 

 

1.4

%

Income tax expense

 

 

6,414

 

 

 

1.7

%

 

 

568

 

 

 

0.2

%

Other (income) expense, net

 

 

(123

)

 

 

(0.0

)%

 

 

1,333

 

 

 

0.4

%

Interest expense

 

 

8,837

 

 

 

2.3

%

 

 

4,916

 

 

 

1.6

%

Operating income

 

 

31,349

 

 

 

8.2

%

 

 

11,193

 

 

 

3.6

%

Depreciation and amortization

 

 

9,791

 

 

 

2.5

%

 

 

9,378

 

 

 

3.0

%

Corporate restructuring

 

 

 

 

 

%

 

 

2,925

 

 

 

0.9

%

Goodwill and long-lived asset impairment

 

 

 

 

 

%

 

 

400

 

 

 

0.1

%

Other

 

 

250

 

 

 

0.1

%

 

 

 

 

 

%

Loss on property and equipment

 

 

 

 

 

%

 

 

48

 

 

 

0.0

%

Adjusted EBITDA

 

$

41,390

 

 

 

10.8

%

 

$

23,944

 

 

 

7.7

%

 

 


 

 

 

 

26 Weeks Ended

 

 

 

July 30, 2021

 

 

July 31, 2020

 

(in thousands)

 

$’s

 

 

% of

Net revenue

 

 

$’s

 

 

% of

Net revenue

 

Net income (loss)

 

$

18,860

 

 

 

2.7

%

 

$

(16,267

)

 

 

(3.1

)%

Income tax expense (benefit)

 

 

6,750

 

 

 

0.9

%

 

 

(8,639

)

 

 

(1.6

)%

Other (income) expense, net

 

 

(290

)

 

 

(0.0

)%

 

 

1,160

 

 

 

0.2

%

Interest expense

 

 

17,897

 

 

 

2.5

%

 

 

10,227

 

 

 

1.9

%

Operating income (loss)

 

 

43,217

 

 

 

6.1

%

 

 

(13,519

)

 

 

(2.6

)%

Depreciation and amortization

 

 

19,695

 

 

 

2.8

%

 

 

18,164

 

 

 

3.4

%

Corporate restructuring

 

 

 

 

 

%

 

 

2,925

 

 

 

0.6

%

Goodwill and long-lived asset impairment

 

 

 

 

%

 

 

3,844

 

 

 

0.7

%

Other

 

 

500

 

 

 

0.1

%

 

 

 

 

%

Loss on property and equipment

 

 

443

 

 

 

0.1

%

 

 

887

 

 

 

0.2

%

Adjusted EBITDA

 

$

63,855

 

 

 

9.1

%

 

$

12,301

 

 

 

2.3

%

 

 


 

 

 

Third Quarter Fiscal 2021 Guidance

 

 

 

 

13 Weeks Ended

 

(in millions)

 

 

 

 

October 29, 2021

 

Net income

 

 

 

 

$

6.5

 

$

9.0

 

Depreciation, interest, other income, taxes and other adjustments

 

 

 

 

 

20.5

 

 

21.0

 

Adjusted EBITDA

 

 

 

 

$

27.0

 

$

30.0

 

 

Fiscal 2021 Guidance

 

 

 

 

52 Weeks Ended

 

(in millions)

 

 

 

 

January 28, 2022

 

Net income

 

 

 

 

$

45.5

 

$

51.0

 

Depreciation, interest, other income, taxes and other adjustments

 

 

 

 

 

90.5

 

 

92.0

 

Adjusted EBITDA

 

 

 

 

$

136.0

 

$

143.0

 

 

 


 

 

LANDS’ END, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

26 Weeks Ended

 

(in thousands)

 

July 30, 2021

 

 

July 31, 2020

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

Net income (loss)

 

$

18,860

 

 

$

(16,267

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

19,695

 

 

 

18,164

 

Amortization of debt issuance costs

 

 

1,597

 

 

 

858

 

Loss on property and equipment

 

 

443

 

 

 

887

 

Stock-based compensation

 

 

6,069

 

 

 

4,542

 

Deferred income taxes

 

 

46

 

 

 

7,936

 

Goodwill impairment

 

 

 

 

 

3,300

 

Other

 

 

194

 

 

 

1,115

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

7,071

 

 

 

26,966

 

Inventories

 

 

(81,971

)

 

 

(65,553

)

Accounts payable

 

 

78,376

 

 

 

48,858

 

Other operating assets

 

 

10,615

 

 

 

(11,361

)

Other operating liabilities

 

 

(30,470

)

 

 

(11,461

)

Net cash provided by operating activities

 

 

30,525

 

 

 

7,984

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(11,961

)

 

 

(19,758

)

Net cash used in investing activities

 

 

(11,961

)

 

 

(19,758

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Proceeds from borrowings under ABL Facility

 

 

75,000

 

 

 

75,000

 

Payments of borrowings under ABL Facility

 

 

(75,000

)

 

 

(75,000

)

Principal payments on long-term debt, net

 

 

(6,875

)

 

 

(2,575

)

Payments of employee withholding taxes on share-based compensation

 

 

(5,084

)

 

 

(423

)

Payment of debt-issuance costs

 

 

(932

)

 

 

 

Net cash used in financing activities

 

 

(12,891

)

 

 

(2,998

)

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

 

 

(142

)

 

 

(58

)

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

 

 

5,531

 

 

 

(14,830

)

CASH, CASH EQUIVALENTS AND RESTRICTED CASH,

      BEGINNING OF PERIOD

 

 

35,794

 

 

 

79,297

 

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD

 

$

41,325

 

 

$

64,467

 

SUPPLEMENTAL CASH FLOW DATA

 

 

 

 

 

 

 

 

Unpaid liability to acquire property and equipment

 

$

2,726

 

 

$

2,303

 

Income taxes paid, net of refunds

 

$

18,338

 

 

$

(47

)

Interest paid

 

$

16,306

 

 

$

9,087

 

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

 

$

1,161

 

 

$

3,525