Re: | Lands’ End, Inc. |
1. | Please disclose in future filings the business reasons for significant changes between periods in (a) your selling and administrative expenses for each segment, as well as Corporate and Other and (b) to the extent material, other line items for each segment, as well as Corporate and Other. Please also quantify the incremental impact of each individual business reason discussed on the overall change in each line item. Please provide us your proposed disclosures. Refer to Item 303(a)(3) of Regulation S-K, SEC Release No. 33-8350 and FRR 501.04. |
2. | You disclose you are a leading multi-channel retailer of casual clothing, accessories and footwear, as well as home products. You also disclose that apparel and home revenues constituted over 99% of total revenues during 2013, 2012 and 2011, but do not appear to disclose your revenues by product offering. In future filings, please include the product disclosures required by ASC 280-10-50-40. Please provide us your proposed disclosures. |
(in thousands) | 2013 | 2012 | 2011 | ||||||||
Merchandise sales and services, net: | |||||||||||
Apparel | $ | 1,245,670 | $ | 1,269,685 | $ | 1,346,158 | |||||
Non-apparel | 226,302 | 224,057 | 264,005 | ||||||||
Services and other | 90,904 | 92,185 | 115,464 | ||||||||
Total merchandise sales and services, net | $ | 1,562,876 | $ | 1,585,927 | $ | 1,725,627 |
3. | You present three measures of profit (loss) for each segment: operating income (loss), income (loss) before income taxes and adjusted EBITDA. Please tell us how you considered the guidance in ASC 280-10-50-28 in concluding it was appropriate to present adjusted EBITDA when it appears the other two measures are each determined in accordance with the measurement principles most consistent with those used in measuring the corresponding amounts in your financial statements. Please also provide us your proposed disclosure revisions to be included in future filings. |
Direct | Retail | Corporate/ Other | Total | ||||||||||||
2013 | |||||||||||||||
Merchandise sales and services, net | $ | 1,303,862 | $ | 258,922 | $ | 92 | $ | 1,562,876 | |||||||
Cost and expenses: | |||||||||||||||
Cost of sales (excluding depreciation and amortization) | 700,370 | 152,169 | — | 852,539 | |||||||||||
Selling and administrative | 437,179 | 102,088 | 21,060 | 560,327 | |||||||||||
Depreciation and amortization | 16,691 | 3,547 | 1,361 | 21,599 | |||||||||||
Other operating expense, net | — | — | 70 | 70 | |||||||||||
Total costs and expenses | 1,154,240 | 257,804 | 22,491 | 1,434,535 | |||||||||||
Operating income (loss) | 149,622 | 1,118 | (22,399 | ) | 128,341 | ||||||||||
Other income, net | — | — | 50 | 50 | |||||||||||
Income (loss) before income taxes | 149,622 | 1,118 | (22,349 | ) | 128,391 | ||||||||||
Other income, net | — | — | 50 | 50 | |||||||||||
Depreciation and amortization | 16,691 | 3,547 | 1,361 | 21,599 | |||||||||||
Restructuring costs | — | — | — | — | |||||||||||
Loss on sale of property and equipment | — | — | 70 | 70 | |||||||||||
Adjusted EBITDA | $ | 166,313 | $ | 4,665 | $ | (20,968 | ) | $ | 150,010 | ||||||
Total assets | $ | 1,074,018 | $ | 75,755 | $ | 44,502 | $ | 1,194,275 | |||||||
Capital expenditures | $ | 9,057 | $ | 260 | $ | 570 | $ | 9,887 |
Direct | Retail | Corporate/ Other | Total | ||||||||||||
2012 | |||||||||||||||
Merchandise sales and services, net | $ | 1,304,009 | $ | 281,821 | $ | 97 | $ | 1,585,927 | |||||||
Cost and expenses: | |||||||||||||||
Cost of sales (excluding depreciation and amortization) | 705,992 | 175,825 | — | 881,817 | |||||||||||
Selling and administrative | 459,106 | 111,646 | 28,164 | 598,916 | |||||||||||
Depreciation and amortization | 17,173 | 4,606 | 1,342 | 23,121 | |||||||||||
Other operating expense, net | — | — | 70 | 70 | |||||||||||
Total costs and expenses | 1,182,271 | 292,077 | 29,576 | 1,503,924 | |||||||||||
Operating income (loss) | 121,738 | (10,256 | ) | (29,479 | ) | 82,003 | |||||||||
Other income, net | — | — | 67 | 67 | |||||||||||
Income (loss) before income taxes | 121,738 | (10,256 | ) | (29,412 | ) | 82,070 | |||||||||
Other income, net | — | — | 67 | 67 | |||||||||||
Depreciation and amortization | 17,173 | 4,606 | 1,342 | 23,121 | |||||||||||
Restructuring costs | 2,479 | — | — | 2,479 | |||||||||||
Loss on sale of property and equipment | — | — | 70 | 70 | |||||||||||
Adjusted EBITDA | $ | 141,390 | $ | (5,650 | ) | $ | (28,067 | ) | $ | 107,673 | |||||
Total assets | $ | 1,088,351 | $ | 78,796 | $ | 50,575 | $ | 1,217,722 | |||||||
Capital expenditures | $ | 14,657 | $ | 84 | $ | 252 | $ | 14,993 |
Direct | Retail | Corporate/ Other | Total | ||||||||||||
2011 | |||||||||||||||
Merchandise sales and services, net | $ | 1,427,874 | $ | 297,477 | $ | 276 | $ | 1,725,627 | |||||||
Cost and expenses: | |||||||||||||||
Cost of sales (excluding depreciation and amortization) | 782,279 | 177,332 | — | 959,611 | |||||||||||
Selling and administrative | 474,818 | 121,857 | 24,345 | 621,020 | |||||||||||
Depreciation and amortization | 16,138 | 5,238 | 1,310 | 22,686 | |||||||||||
Other operating income, net | — | — | 502 | 502 | |||||||||||
Total costs and expenses | 1,273,235 | 304,427 | 26,157 | 1,603,819 | |||||||||||
Operating income (loss) | 154,639 | (6,950 | ) | (25,881 | ) | 121,808 | |||||||||
Other income, net | — | — | 95 | 95 | |||||||||||
Income (loss) before income taxes | 154,639 | (6,950 | ) | (25,786 | ) | 121,903 | |||||||||
Other income, net | — | — | 95 | 95 | |||||||||||
Depreciation and amortization | 16,138 | 5,238 | 1,310 | 22,686 | |||||||||||
Loss on disposal of property and equipment | — | — | 502 | 502 | |||||||||||
Adjusted EBITDA | $ | 170,777 | $ | (1,712 | ) | $ | (24,069 | ) | $ | 144,996 | |||||
Total assets | $ | 1,117,550 | $ | 85,318 | $ | 36,055 | $ | 1,238,923 | |||||||
Capital expenditures | $ | 13,452 | $ | 918 | $ | 749 | $ | 15,119 |
(in thousands) | 2013 | 2012 | 2011 | ||||||||
Merchandise sales and services, net: | |||||||||||
Direct | $ | 1,303,862 | $ | 1,304,009 | $ | 1,427,874 | |||||
Retail | 258,922 | 281,821 | 297,477 | ||||||||
Corporate/ other | 92 | 97 | 276 | ||||||||
Total merchandise sales and services, net | $ | 1,562,876 | $ | 1,585,927 | $ | 1,725,627 |
(in thousands) | 2013 | 2012 | 2011 | ||||||||
Adjusted EBITDA: | |||||||||||
Direct | $ | 166,313 | $ | 141,390 | $ | 170,777 | |||||
Retail | 4,665 | (5,650 | ) | (1,712 | ) | ||||||
Corporate/ other | (20,968 | ) | (28,067 | ) | (24,069 | ) | |||||
Total adjusted EBITDA | $ | 150,010 | $ | 107,673 | $ | 144,996 |
(in thousands) | 2013 | 2012 | 2011 | ||||||||
Depreciation and amortization: | |||||||||||
Direct | $ | 16,691 | $ | 17,173 | $ | 16,138 | |||||
Retail | 3,547 | 4,606 | 5,238 | ||||||||
Corporate/ other | 1,361 | 1,342 | 1,310 | ||||||||
Total depreciation and amortization | $ | 21,599 | $ | 23,121 | $ | 22,686 |
(in thousands) | 2013 | 2012 | 2011 | ||||||||
Total assets: | |||||||||||
Direct | $ | 1,074,018 | $ | 1,088,351 | $ | 1,117,550 | |||||
Retail | 75,755 | 78,796 | 85,318 | ||||||||
Corporate/ other | 44,502 | 50,575 | 36,055 | ||||||||
Total assets | $ | 1,194,275 | $ | 1,217,722 | $ | 1,238,923 |
(in thousands) | 2013 | 2012 | 2011 | ||||||||
Capital expenditures: | |||||||||||
Direct | $ | 9,057 | $ | 14,657 | $ | 13,452 | |||||
Retail | 260 | 84 | 918 | ||||||||
Corporate/ other | 570 | 252 | 749 | ||||||||
Total capital expenditures | $ | 9,887 | $ | 14,993 | $ | 15,119 |
(in thousands) | % of Net Sales | % of Net Sales | % of Net Sales | |||||||||||||||||
Net income | $ | 78,847 | 5.0 | % | $ | 49,827 | 3.1 | % | $ | 76,234 | 4.4 | % | ||||||||
Income tax expense | 49,544 | 3.2 | % | 32,243 | 2.0 | % | 45,669 | 2.6 | % | |||||||||||
Other income, net | (50 | ) | — | % | (67 | ) | — | % | (95 | ) | — | % | ||||||||
Depreciation and amortization | 21,599 | 1.4 | % | 23,121 | 1.5 | % | 22,686 | 1.3 | % | |||||||||||
Restructuring costs | — | — | % | 2,479 | 0.2 | % | — | — | % | |||||||||||
Loss on sale of property and equipment | 70 | — | % | 70 | — | % | 502 | — | % | |||||||||||
Adjusted EBITDA | $ | 150,010 | 9.6 | % | $ | 107,673 | 6.8 | % | $ | 144,996 | 8.4 | % |
• | the Company is responsible for the adequacy and accuracy of the disclosure in the filing; |
• | staff comments or changes to disclosure in response to staff comments do not foreclose the Commission from taking any action with respect to the filing; and |
• | the Company may not assert staff comments as a defense in any proceeding initiated by the Commission or any person under the federal securities laws of the United States. |