le-8k_20220901.htm
false 0000799288 0000799288 2022-09-01 2022-09-01

 

 

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 1, 2022

 

 

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 1, 2022, Lands’ End, Inc. (the “Company”) announced its financial results for its second quarter ended July 29, 2022. 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 1, 2022

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 1, 2022

 

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 2022 Results

 

 

 

DODGEVILLE, Wis., September 1, 2022 (GLOBE NEWSWIRE) – Lands’ End, Inc. (NASDAQ: LE) today announced financial results for the second quarter ended July 29, 2022.

 

Jerome Griffith, Chief Executive Officer, stated, “We are very pleased with our performance this quarter, exceeding our revenue and profit expectations. Despite global supply chain and consumer challenges, our teams continue to successfully navigate these challenges. Our performance this quarter across our four strategic growth pillars – product, digital, uni-channel distribution, and infrastructure – gives us confidence in the long-term opportunity ahead.”

 

Second Quarter Financial Highlights:

 

 

For the second quarter, net revenue decreased 8.6% to $351.2 million compared to $384.1 million in the second quarter of fiscal 2021.  

 

 

Global eCommerce net revenue decreased 16.0% for the second quarter. Net revenue in U.S. eCommerce decreased 14.4% and International eCommerce decreased 23.9%, both driven by delayed receipts of key products due to global supply chain and continued macroeconomic challenges.

 

Outfitters net revenue increased 7.7%, attributed to stronger demand within school uniform households and national accounts.

 

Third Party net revenue increased 42.9%, primarily attributed to growth in the Kohl’s online marketplace, and growth in other new and existing online marketplaces.

 

 

Gross margin decreased approximately 530 basis points to 41.0%, compared to 46.3% in second quarter of fiscal 2021. The Gross margin decline was attributable to an incremental $11.7 million of transportation costs as a result of global supply chain challenges, in addition to increased promotional activity and margin mix from growth in our Third Party business.

 

 

Selling and administrative expenses decreased $8.0 million to $128.6 million or 36.6% of net revenue, compared to $136.6 million or 35.6% of net revenue in second quarter of fiscal 2021. The approximately 100 basis points increase was driven by deleverage on lower sales partially offset by continued expense controls.

 

 

Net loss was $2.2 million, or $0.07 loss per diluted share. This compares to Net income of $16.2 million or $0.48 earnings per diluted share in the second quarter of fiscal 2021.

 

 

Adjusted EBITDA decreased to $15.8 million compared to $41.4 million in the second quarter of fiscal 2021.

 


 


 

Second Quarter Business Highlights:

 

 

The Company exceeded its profit expectations despite the ongoing global supply chain challenges, changing consumer landscape and difficult macroeconomic conditions.

 

Continued to expand its Third Party business with a strong growth in existing and new online marketplaces.

 

Outfitters business experienced strong demand across its school uniform households and national accounts.

 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents were $23.5 million as of July 29, 2022, compared to $39.2 million as of July 30, 2021.

 

Inventories, net, was $569.2 million as of July 29, 2022, and $464.3 million as of July 30, 2021.

 

Net cash used in operations was $117.5 million for the 26 weeks ended July 29, 2022, compared to net cash provided by operations of $30.5 million for the 26 weeks ended July 30, 2021. The increase in Net cash used in operations was primarily attributable to earlier receipts and in-transit shipments for fall and holiday inventory compared to prior years and increased transportation costs due to the global supply chain challenges.

 

As of July 29, 2022, the Company had $135.0 million of borrowings outstanding and $126.2 million of availability, based upon the loan cap calculated in the borrowing base under its asset-based senior secured credit facility, compared to $25.0 million of borrowings as of July 30, 2021. Additionally, as of July 29, 2022, the Company had $250.9 million of term loan debt outstanding compared to $264.7 million of term loan debt outstanding as of July 30, 2021.

 

During the second quarter, the Company repurchased $2.4 million of the Company’s common stock under its previously announced $50 million share repurchase program.

 

Outlook

 

Jim Gooch, President and Chief Financial Officer, stated, “We are pleased to have delivered profitability ahead of our expectations despite continued supply chain challenges and macroeconomic factors impacting our customer. Despite these ongoing industry-wide challenges, we remain confident in our digitally-led business model and our ability to execute on our strategic initiatives.”

 

For the third quarter of fiscal 2022 the Company expects:

 

Net revenue to be between $375.0 million and $390.0 million.

 

Net income to be between $1.0 million and $4.0 million and diluted earnings per share to be between $0.03 and $0.12.

 

Adjusted EBITDA in the range of $20.0 million to $24.0 million.

 

This third quarter outlook assumes approximately $9.0 million of incremental transportation expenses due to the global supply chain challenges.

 

For fiscal 2022 the Company now expects:

 

Net revenue to be between $1.60 billion and $1.64 billion.

 

Net income to be between $16.5 million and $23.5 million, and diluted earnings per share to be between $0.49 and $0.70.

 

Adjusted EBITDA in the range of $95.0 million to $105.0 million.

 

Capital expenditures of approximately $37.0 million.

 

This full year outlook assumes approximately $35.0 million of incremental transportation expenses due to the global supply chain challenges and gross margin improvement in the second half of the year, as higher supply chain costs are lapped.

 

 


 

Conference Call

 

The Company will host a conference call on Thursday, September 1, 2022, 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.

 

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, through our own Company Operated stores and through third-party distribution channels. We are a classic American lifestyle brand with a passion for quality, legendary service and real value. We 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 ability to successfully navigate global supply chain and consumer challenges; the Company’s confidence in its long-term opportunity; the Company’s confidence in its business model and its ability to execute on and the expected results of its strategic initiatives; 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 2022 and for the full year of fiscal 2022, capital expenditures for fiscal 2022, assumptions regarding incremental transportation expenses due to the global supply chain challenges in the third quarter of fiscal 2022 and full year of fiscal 2022 and gross margin improvement in the second half of fiscal 2022, as higher supply chain costs are lapped. The following important factors and uncertainties, among others, could cause actual results to differ materially from those described in these forward-looking statements: global supply chain challenges have resulted in a significant increase in inbound transportation costs and delays in receiving product; 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, increases in transportation costs, port congestion, other logistics constraints, and closure of certain manufacturing facilities and production lines due to COVID-19 and other global economic conditions; the impact of global economic conditions, including inflation, on consumer discretionary spending; 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 Third Party channel 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 inflation and other 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 stockholders 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 28, 2022. 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.

Bruce Williams

(332) 242-4303

Bruce.Williams@icrinc.com

 

-Financial Tables Follow-

 


 

LANDS’ END, INC.

Condensed Consolidated Balance Sheets

(Unaudited)

(in thousands, except per share data)

 

July 29, 2022

 

 

July 30, 2021

 

 

January 28, 2022*

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

23,505

 

 

$

39,223

 

 

$

34,301

 

Restricted cash

 

 

2,091

 

 

 

2,102

 

 

 

1,834

 

Accounts receivable, net

 

 

40,917

 

 

 

30,203

 

 

 

49,668

 

Inventories, net

 

 

569,174

 

 

 

464,291

 

 

 

384,241

 

Prepaid expenses and other current assets

 

 

39,267

 

 

 

31,127

 

 

 

36,905

 

Total current assets

 

 

674,954

 

 

 

566,946

 

 

 

506,949

 

Property and equipment, net

 

 

124,626

 

 

 

136,714

 

 

 

129,791

 

Operating lease right-of-use asset

 

 

32,115

 

 

 

33,989

 

 

 

31,492

 

Goodwill

 

 

106,700

 

 

 

106,700

 

 

 

106,700

 

Intangible asset

 

 

257,000

 

 

 

257,000

 

 

 

257,000

 

Other assets

 

 

3,760

 

 

 

4,347

 

 

 

4,702

 

TOTAL ASSETS

 

$

1,199,155

 

 

$

1,105,696

 

 

$

1,036,634

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

13,750

 

 

$

13,750

 

 

$

13,750

 

Accounts payable

 

 

236,015

 

 

 

211,916

 

 

 

145,802

 

Lease liability – current

 

 

6,720

 

 

 

5,437

 

 

 

5,617

 

Other current liabilities

 

 

101,015

 

 

 

130,285

 

 

 

146,263

 

Total current liabilities

 

 

357,500

 

 

 

361,388

 

 

 

311,432

 

Long-term borrowings under ABL Facility

 

 

135,000

 

 

 

25,000

 

 

 

 

Long-term debt, net

 

 

228,948

 

 

 

240,020

 

 

 

234,474

 

Lease liability – long-term

 

 

32,333

 

 

 

35,912

 

 

 

32,731

 

Deferred tax liabilities

 

 

45,516

 

 

 

47,469

 

 

 

46,191

 

Other liabilities

 

 

4,913

 

 

 

6,084

 

 

 

5,110

 

TOTAL LIABILITIES

 

 

804,210

 

 

 

715,873

 

 

 

629,938

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

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

   issued and outstanding: 33,202, 32,981 and 32,985, respectively

 

 

332

 

 

 

330

 

 

 

330

 

Additional paid-in capital

 

 

371,245

 

 

 

370,353

 

 

 

374,413

 

Retained earnings

 

 

39,947

 

 

 

30,086

 

 

 

44,595

 

Accumulated other comprehensive (loss)

 

 

(16,579

)

 

 

(10,946

)

 

 

(12,642

)

TOTAL STOCKHOLDERS’ EQUITY

 

 

394,945

 

 

 

389,823

 

 

 

406,696

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

1,199,155

 

 

$

1,105,696

 

 

$

1,036,634

 

 

 

 

*Derived from the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K for the fiscal year ended January 28, 2022.

 


 

LANDS’ END, INC.

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

 

13 Weeks Ended

 

 

26 Weeks Ended

 

(in thousands, except per share data)

 

July 29,

2022

 

 

July 30,

2021

 

 

July 29,

2022

 

 

July 30, 2021

 

Net revenue

 

$

351,178

 

 

$

384,109

 

 

$

654,843

 

 

$

705,406

 

Cost of sales (excluding depreciation and amortization)

 

 

207,141

 

 

 

206,320

 

 

 

381,631

 

 

 

379,880

 

Gross profit

 

 

144,037

 

 

 

177,789

 

 

 

273,212

 

 

 

325,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling and administrative

 

 

128,573

 

 

 

136,649

 

 

 

244,267

 

 

 

262,171

 

Depreciation and amortization

 

 

9,883

 

 

 

9,791

 

 

 

19,467

 

 

 

19,695

 

Other operating expense, net

 

 

39

 

 

 

 

 

 

39

 

 

 

443

 

Operating income

 

 

5,542

 

 

 

31,349

 

 

 

9,439

 

 

 

43,217

 

Interest expense

 

 

8,813

 

 

 

8,837

 

 

 

16,982

 

 

 

17,897

 

Other (income), net

 

 

(166

)

 

 

(123

)

 

 

(328

)

 

 

(290

)

(Loss) income before income taxes

 

 

(3,105

)

 

 

22,635

 

 

 

(7,215

)

 

 

25,610

 

Income tax (benefit) expense

 

 

(926

)

 

 

6,414

 

 

 

(2,665

)

 

 

6,750

 

NET (LOSS) INCOME

 

$

(2,179

)

 

$

16,221

 

 

$

(4,550

)

 

$

18,860

 

NET (LOSS) INCOME PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic:

 

$

(0.07

)

 

$

0.49

 

 

$

(0.14

)

 

$

0.57

 

Diluted:

 

$

(0.07

)

 

$

0.48

 

 

$

(0.14

)

 

$

0.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic weighted average common shares outstanding

 

 

33,361

 

 

 

32,979

 

 

 

33,262

 

 

 

32,875

 

Diluted weighted average common shares outstanding

 

 

33,361

 

 

 

33,713

 

 

 

33,262

 

 

 

33,710

 


 


 

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 measurement. 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 and as a 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 a number of important cash and non-cash recurring items.

 

While Adjusted EBITDA is a non-GAAP measurement, management believes that it is an important indicator of operating performance, and 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 29, 2022 and July 30, 2021, we excluded the impacts of amortization of transaction related costs associated with Third Party distribution channel.

 

 

For the 13 weeks ended July 29, 2022 and 26 weeks ended July 29, 2022 and July 30, 2021 we excluded the impacts of loss on disposal of property and equipment as management considers the net gains or losses on asset valuation to result from investing decisions rather than ongoing operations.

 

Reconciliation of Non-GAAP Financial Information to GAAP

(Unaudited)

 

The following table sets forth, for the periods indicated, selected income statement data, both in dollars and as a percentage of Net revenue:

 

 

13 Weeks Ended

 

(in thousands)

 

July 29, 2022

 

 

July 30, 2021

 

Net (loss) income

 

$

(2,179

)

 

 

(0.6

)%

 

$

16,221

 

 

 

4.2

%

Income tax (benefit) expense

 

 

(926

)

 

 

(0.3

)%

 

 

6,414

 

 

 

1.7

%

Other (income), net

 

 

(166

)

 

 

(0.0

)%

 

 

(123

)

 

 

(0.0

)%

Interest expense

 

 

8,813

 

 

 

2.5

%

 

 

8,837

 

 

 

2.3

%

Operating income

 

 

5,542

 

 

 

1.6

%

 

 

31,349

 

 

 

8.2

%

Depreciation and amortization

 

 

9,883

 

 

 

2.8

%

 

 

9,791

 

 

 

2.5

%

Other

 

 

344

 

 

 

0.1

%

 

 

250

 

 

 

0.1

%

Loss on disposal of property and equipment

 

 

39

 

 

 

0.0

%

 

 

 

 

 

%

Adjusted EBITDA

 

$

15,808

 

 

 

4.5

%

 

$

41,390

 

 

 

10.8

%

 

 


 

 

 

26 Weeks Ended

 

(in thousands)

 

July 29, 2022

 

 

July 30, 2021

 

Net (loss) income

 

$

(4,550

)

 

 

(0.7

)%

 

$

18,860

 

 

 

2.7

%

Income tax (benefit) expense

 

 

(2,665

)

 

 

(0.4

)%

 

 

6,750

 

 

 

0.9

%

Other (income), net

 

 

(328

)

 

 

(0.1

)%

 

 

(290

)

 

 

(0.0

)%

Interest expense

 

 

16,982

 

 

 

2.6

%

 

 

17,897

 

 

 

2.5

%

Operating income

 

 

9,439

 

 

 

1.4

%

 

 

43,217

 

 

 

6.1

%

Depreciation and amortization

 

 

19,467

 

 

 

3.0

%

 

 

19,695

 

 

 

2.8

%

Other

 

 

688

 

 

 

0.1

%

 

 

500

 

 

 

0.1

%

Loss on disposal of property and equipment

 

 

39

 

 

 

0.0

%

 

 

443

 

 

 

0.1

%

Adjusted EBITDA

 

$

29,633

 

 

 

4.5

%

 

$

63,855

 

 

 

9.1

%

 

 


 


 

Third Quarter Fiscal 2022 Guidance

 

 

 

 

13 Weeks Ended

 

(in millions)

 

 

 

 

October 28, 2022

 

Net income

 

 

 

 

$

1.0

 

$

4.0

 

Depreciation, interest, other income, taxes and other adjustments

 

 

 

 

 

19.0

 

 

20.0

 

Adjusted EBITDA

 

 

 

 

$

20.0

 

$

24.0

 

 

 

Fiscal 2022 Guidance

 

 

 

 

52 Weeks Ended

 

(in millions)

 

 

 

 

January 27, 2023

 

Net income

 

 

 

 

$

16.5

 

$

23.5

 

Depreciation, interest, other income, taxes and other adjustments

 

 

 

 

 

78.5

 

 

81.5

 

Adjusted EBITDA

 

 

 

 

$

95.0

 

$

105.0

 

 

 


 

LANDS’ END, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

26 Weeks Ended

 

(in thousands)

 

July 29, 2022

 

 

July 30, 2021

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(4,550

)

 

$

18,860

 

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

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

19,467

 

 

 

19,695

 

Amortization of debt issuance costs

 

 

1,546

 

 

 

1,597

 

Loss on disposal of property and equipment

 

 

39

 

 

 

443

 

Stock-based compensation

 

 

3,403

 

 

 

6,069

 

Deferred income taxes

 

 

372

 

 

 

46

 

Other

 

 

(374

)

 

 

194

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

8,292

 

 

 

7,071

 

Inventories, net

 

 

(190,885

)

 

 

(81,971

)

Accounts payable

 

 

91,370

 

 

 

78,376

 

Other operating assets

 

 

(2,105

)

 

 

10,615

 

Other operating liabilities

 

 

(44,100

)

 

 

(30,470

)

Net cash (used in) provided by operating activities

 

 

(117,525

)

 

 

30,525

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Sales of property and equipment

 

 

87

 

 

 

 

Purchases of property and equipment

 

 

(14,863

)

 

 

(11,961

)

Net cash used in investing activities

 

 

(14,776

)

 

 

(11,961

)

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Proceeds from borrowings under ABL Facility

 

 

141,000

 

 

 

75,000

 

Payments of borrowings under ABL Facility

 

 

(6,000

)

 

 

(75,000

)

Payments on term loan

 

 

(6,875

)

 

 

(6,875

)

Payments for taxes related to net share settlement of equity awards

 

 

(4,310

)

 

 

(5,084

)

Purchases and retirement of common stock

 

 

(2,357

)

 

 

 

Payment of debt-issuance costs

 

 

 

 

 

(932

)

Net cash provided by (used in) financing activities

 

 

121,458

 

 

 

(12,891

)

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

 

 

304

 

 

 

(142

)

NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS AND

      RESTRICTED CASH

 

 

(10,539

)

 

 

5,531

 

CASH, CASH EQUIVALENTS AND RESTRICTED CASH,

      BEGINNING OF PERIOD

 

 

36,135

 

 

 

35,794

 

CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD

 

$

25,596

 

 

$

41,325

 

SUPPLEMENTAL CASH FLOW DATA

 

 

 

 

 

 

 

 

Unpaid liability to acquire property and equipment

 

$

2,914

 

 

$

2,726

 

Income taxes paid, net of refunds

 

$

4,013

 

 

$

18,338

 

Interest paid

 

$

16,661

 

 

$

16,306

 

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

 

$

3,902

 

 

$

1,161