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 3, 2015
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: (608) 935-9341
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))
Item 2.02 Results of Operations and Financial Condition.
Lands’ End, Inc. (the “Company”) is furnishing herewith a press release issued on September 3, 2015 as Exhibit 99.1, which is included herein. This press release was issued to report the Company’s second quarter 2015 results.
Any website address referred to in this report (including exhibits) is included for reference only and is not intended to be an active hyperlink. The information contained on any such website is not a part of this report and is not incorporated by reference in this report.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit Number | Description | |
99.1 | Press Release of Lands’ End, Inc. dated September 3, 2015 | |
SIGNATURES
Pursuant to the requirements of the Securities 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 3, 2015 | By: | /s/ Michael P. Rosera |
Michael P. Rosera | ||
Title: Executive Vice President, Chief Operating Officer/Chief Financial Officer and Treasurer (Principal Financial Officer) | ||
EXHIBIT INDEX
Exhibit No. | Description | |
99.1 | Press Release of Lands’ End, Inc. dated September 3, 2015 | |
Lands’ End Announces Second Quarter of Fiscal 2015 Results
Dodgeville, WI - September 3, 2015 - Lands’ End, Inc. (NASDAQ: LE) today announced financial results for the second quarter ended July 31, 2015.
Second Quarter Summary:
• | Net revenue decreased 10.0% to $312.4 million from the second quarter last year. Changes in currency exchange rates negatively impacted Net revenue by approximately $8 million. The Direct segment decreased 9.5% to $264.7 million and the Retail segment decreased 12.9% to $47.6 million. |
• | Gross margin decreased 220 basis points to 46.3% from the second quarter last year. |
• | Net income decreased to $7.5 million from $11.8 million in the second quarter last year. |
• | Adjusted EBITDA1 decreased to $19.6 million from $30.1 million in the second quarter last year. |
• | Cash and cash equivalents at the end of the second quarter of fiscal 2015 was $208.4 million. |
Federica Marchionni, President and Chief Executive Officer, commented, "The second quarter results were challenging and did not meet company expectations. However, we believe we have a firm understanding of the areas of weakness that led to the performance decline and are in the process of addressing them. While many of our initiatives are in early stages of implementation, we are taking specific actions intended to deliver a stronger product offering, a cohesive marketing proposition, an effective go-to-market strategy, and a state of the art operating platform to support our strategic growth plans for the future.”
Second Quarter Results
Net revenue decreased 10.0% to $312.4 million in the second quarter of fiscal 2015 from $347.2 million in the second quarter of fiscal 2014. Direct segment Net revenue decreased 9.5% to $264.7 million. The decrease was attributable to declines in all of our markets. We realized declining performance in all of our major product categories, as customer acceptance of our Spring/Summer collection and our reduced promotional approach fell short of last year. The international markets were also impacted by changes in currency exchange rates which negatively impacted reported revenue by $8 million. Net revenue in the Retail segment decreased 12.9% to $47.6 million driven by a decrease in same store sales and a decrease in the number of Lands’ End Shops at Sears. Same store sales in the Retail segment decreased 7.5%, driven by lower sales in the Company’s Lands’ End Shops at Sears. On July 31, 2015, the Company operated 229 Lands’ End Shops at Sears, 14 global Lands’ End Inlet stores and four international shop-in-shops compared to 247 Lands’ End Shops at Sears and 14 global Lands’ End Inlets stores on August 1, 2014.
Gross profit decreased 14.2% to $144.5 million and gross margin decreased 220 basis points to 46.3% in the second quarter of fiscal 2015 compared with gross profit of $168.4 million and gross margin of 48.5% in the second quarter of fiscal 2014. Gross margin was negatively impacted by approximately 100 basis points from changes in currency exchange rates; and a decrease in merchandise margin driven by an increasingly competitive marketplace and air freight costs related to the west coast port congestion that is now resolved.
Selling and administrative expenses decreased 9.7% to $124.9 million in the second quarter from $138.3 million in the second quarter of fiscal 2014. Of the $13.4 million decrease in the second quarter, changes in currency exchange rates favorably impacted S&A expenses by approximately $4.1 million. The currency neutral savings were primarily attributable to decreases in incentive compensation expenses and lower marketing spend. As a percentage of Net revenue, Selling and administrative expenses increased approximately 20 basis points to 40.0% in the second quarter of fiscal 2015 from 39.8% in the second quarter of fiscal 2014. The deleveraging of Selling and administrative expenses was attributable to decreased sales, offset by lower costs.
Depreciation and amortization expense decreased 15.8% to $4.1 million in the second quarter of fiscal 2015 from $4.8 million in the second quarter of fiscal 2014, primarily attributable to an increase in fully depreciated assets.
Other operating income, net was primarily related to the reversal of approximately $2.4 million of the product recall reserve that was recognized in the fourth quarter of 2014. The customer return rates for the recalled products have been below estimates despite efforts by the Company to contact impacted customers.
As a result of the above factors, Operating income decreased to $17.9 million in the second quarter of fiscal 2015 from $25.3 million in the second quarter of fiscal 2014.
Interest expense was $6.2 million in the second quarter of fiscal 2015, unchanged from the second quarter of 2014.
Income tax expense was $4.7 million for the second quarter of fiscal 2015 compared with $7.5 million in the second quarter of fiscal 2014 primarily due to lower Operating income. The effective tax rate was 38.8% in the second quarter of fiscal 2015 compared with 38.6% in the second quarter of fiscal 2014.
Net income decreased to $7.5 million and diluted earnings per share decreased to $0.23 in the second quarter of fiscal 2015 compared with Net income of $11.8 million and diluted earnings per share of $0.37 in the second quarter of fiscal 2014. Earnings per share were positively impacted by approximately $0.05 as a result of the reversal of the product recall accrual.
As a result of the factors above, Adjusted EBITDA1 decreased 34.9% to $19.6 million in the second quarter of fiscal 2015 from $30.1 million in the second quarter of fiscal 2014. Adjusted EBITDA1 excludes the impact of the reversal of the product recall accrual.
Balance Sheet and Cash Flow Highlights
Cash and cash equivalents were $208.4 million on July 31, 2015 compared to $132.8 million on August 1, 2014. Net cash provided by operations for the 26 weeks ended July 31, 2015 was $3.4 million compared to net cash provided by operations of $105.2 million in the same period last year primarily due to:
• | Increased inventory receipts to replenish inventory levels as beginning inventory for fiscal 2015 was $69 million less than beginning inventory for fiscal 2014 |
• | Lower operating earnings |
• | One-time impact of items in the prior year that were settled through intercompany transactions with our former parent prior to the separation |
Inventory increased less than 1% to $367.8 million on May 1, 2015 from $366.2 million on August 1, 2014 despite an increase in product in-transit from overseas manufacturers of approximately $15 million.
The Company had $163.7 million of availability under its asset-based senior secured credit facility and had long-term debt of $503.4 million as of July 31, 2015.
Conference Call
The company will host a conference call on Thursday, September 3, 2015 at 8:00 a.m. EDT 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 multi-channel retailer of casual clothing, accessories, footwear and home products. We offer products through catalogs, online at www.landsend.com and affiliated specialty and international websites, and through retail locations, primarily at Lands’ End Shops at Sears® and standalone Lands’ End Inlet® Stores. We are a classic American lifestyle brand with a passion for quality, legendary service and real value, and seek to deliver timeless style for men, women, kids and the home.
Forward-Looking Statements
Results are unaudited. This press release contains forward-looking statements, including statements about our strategies and our opportunities for growth. Forward-looking statements are subject to risks and uncertainties that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by these forward-looking statements. Forward-looking statements include, without limitation, information concerning our future financial performance, business strategy, plans, goals and objectives. There can be no assurance that any of our efforts initiatives will be successful. Statements preceded or followed by, or that otherwise include, the words “believes,” “expects,” “anticipates,” “intends,” “project,” “estimates,” “plans,” “forecast,” “is likely to” and similar expressions or future or conditional verbs such as “will,” “may,” “would,” “should” and “could” are generally forward-looking in nature and not historical facts. Such statements are based upon the current beliefs and expectations of our management and are subject to significant risks and uncertainties. Actual results may differ materially from those set forth in the forward-looking statements. The following additional factors, among others, could cause our actual results, performance, and achievements to differ from those described in the forward-looking statements: our ability to offer merchandise and services that customers want to purchase; changes in customer preference for our branded merchandise; customers’ use of our digital platform, including our e-commerce websites, and response to direct mail catalogs and digital marketing; the success of our overall marketing strategies, including our maintenance of a robust customer list; our dependence on information technology and a failure of information technology systems, including with respect to our e-commerce operations, or an inability to upgrade or adapt our systems; the success of our ERP implementation; fluctuations and increases in the costs of raw materials; impairment of our relationships with our vendors; our failure to maintain the security of customer, employee or company information; our failure to compete effectively in the apparel industry; the performance of our “store within a store” business model; if Sears Holdings sells or disposes of its retail stores or if its retail business does not attract customers or does not adequately provide services to the Lands’ End Shops at Sears; legal, regulatory, economic and political risks associated with international trade and those markets in which we conduct business and source our merchandise; our failure to protect or preserve the image of our brands and our intellectual property rights; increases in postage, paper and printing costs; failure by third parties who provide us with services in connection with certain aspects of our business to perform their obligations; our failure to timely and effectively obtain shipments of products from our vendors and deliver merchandise to our customers; reliance on promotions and markdowns to encourage consumer purchases; our failure to efficiently manage inventory levels; unseasonal or severe weather conditions; the seasonal nature of our business; the adverse effect on our reputation if our independent vendors do not use ethical business practices or comply with applicable laws and regulations; assessments for additional state taxes; our exposure to periodic litigation and other regulatory proceedings, including with respect to product liability claims; incurrence of charges due to impairment of goodwill, other intangible assets and long-lived assets; our failure to retain our executive management team and to attract qualified new personnel; the impact on our business of adverse worldwide economic and market conditions, including economic factors that negatively impact consumer spending on discretionary items; the inability of our past performance generally, as reflected on our historical financial statements, to be indicative of our future performance; the impact of increased costs due to a decrease in our purchasing power following our separation from Sears Holdings (“Separation”) and other losses of benefits associated with being a subsidiary of Sears Holdings; the failure of Sears Holdings or its subsidiaries to perform under various transaction
agreements that have been executed in connection with the Separation or our failure to have necessary systems and services in place when certain of the transaction agreements expire; our agreements related to the Separation and our continuing relationship with Sears Holdings were negotiated while we were a subsidiary of Sears Holdings and we may have received better terms from an unaffiliated third party; potential indemnification liabilities to Sears Holdings pursuant to the separation and distribution agreement; our inability to engage in certain corporate transactions after the Separation; the ability of our principal shareholders to exert substantial influence over us; adverse effects of the Separation on our business; potential liabilities under fraudulent conveyance and transfer laws and legal capital requirements; declines in our stock price due to the eligibility of a number of our shares of common stock for future sale; our inability to pay dividends; stockholders’ percentage ownership in Lands’ End may be diluted in the future; and increases in our expenses and administrative burden in relation to being a public company, in particular to maintain compliance with certain provisions of the Sarbanes-Oxley Act of 2002; and other risks, uncertainties and factors discussed in the “Risk Factors” section of our Annual Report on Form 10-K for the fiscal year ended January 30, 2015. We intend the forward-looking statements to speak only as of the time made and do not undertake to update or revise them as more information becomes available, except as required by law.
Contacts
Lands’ End, Inc.
Michele Casper
Director of Public Relations
(608) 935-4633
Michele.Casper@landsend.com
Lands’ End, Inc.
Mike Rosera
Chief Operating Officer and Chief Financial Officer
(608) 935-9341
-Financial Tables Follow-
LANDS’ END, INC.
Condensed Consolidated Balance Sheets
(Unaudited)
(in thousands, except share data) | July 31, 2015 | August 1, 2014 | January 30, 2015 | |||||||||
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash and cash equivalents | $ | 208,375 | $ | 132,837 | $ | 221,454 | ||||||
Restricted cash | 3,300 | 3,300 | 3,300 | |||||||||
Accounts receivable, net | 22,550 | 24,818 | 30,073 | |||||||||
Inventories, net | 367,823 | 366,192 | 301,367 | |||||||||
Deferred tax assets | — | — | 3,438 | |||||||||
Prepaid expenses and other current assets | 35,182 | 28,060 | 31,408 | |||||||||
Total current assets | 637,230 | 555,207 | 591,040 | |||||||||
Property and equipment, net | 105,976 | 98,574 | 101,223 | |||||||||
Goodwill | 110,000 | 110,000 | 110,000 | |||||||||
Intangible assets, net | 528,300 | 530,027 | 528,712 | |||||||||
Other assets | 21,858 | 23,286 | 22,462 | |||||||||
TOTAL ASSETS | $ | 1,403,364 | $ | 1,317,094 | $ | 1,353,437 | ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable | $ | 192,472 | $ | 163,249 | $ | 132,796 | ||||||
Deferred tax liabilities | 2,332 | 3,681 | — | |||||||||
Other current liabilities | 88,980 | 97,845 | 107,553 | |||||||||
Total current liabilities | 283,784 | 264,775 | 240,349 | |||||||||
Long-term debt | 503,413 | 508,563 | 505,988 | |||||||||
Long-term deferred tax liabilities | 183,830 | 170,461 | 184,483 | |||||||||
Other liabilities | 17,218 | 15,839 | 18,424 | |||||||||
TOTAL LIABILITIES | 988,245 | 959,638 | 949,244 | |||||||||
Commitments and contingencies | ||||||||||||
STOCKHOLDERS' EQUITY | ||||||||||||
Common stock, par value $0.01- authorized: 480,000,000 shares; issued and outstanding: 31,991,100, 31,956,521, 31,956,521 | 320 | 320 | 320 | |||||||||
Additional paid-in capital | 343,370 | 340,958 | 342,294 | |||||||||
Retained earnings | 78,062 | 17,791 | 68,877 | |||||||||
Accumulated other comprehensive loss | (6,633 | ) | (1,613 | ) | (7,298 | ) | ||||||
Total stockholders’ equity | 415,119 | 357,456 | 404,193 | |||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 1,403,364 | $ | 1,317,094 | $ | 1,353,437 | ||||||
LANDS’ END, INC.
Condensed Consolidated and Combined Statements of Operations
(Unaudited)
13 Weeks Ended | 26 Weeks Ended | |||||||||||||||
(in thousands except per share data) | July 31, 2015 | August 1, 2014 | July 31, 2015 | August 1, 2014 | ||||||||||||
Merchandise sales and services, net | $ | 312,414 | $ | 347,222 | $ | 611,801 | $ | 677,705 | ||||||||
Cost of sales (excluding depreciation and amortization) | 167,914 | 178,816 | 320,737 | 347,277 | ||||||||||||
Gross profit | 144,500 | 168,406 | 291,064 | 330,428 | ||||||||||||
Selling and administrative | 124,880 | 138,283 | 258,394 | 276,489 | ||||||||||||
Depreciation and amortization | 4,061 | 4,825 | 8,614 | 9,827 | ||||||||||||
Other operating (income) / expense, net | (2,359 | ) | — | (2,357 | ) | 20 | ||||||||||
Operating income | 17,918 | 25,298 | 26,413 | 44,092 | ||||||||||||
Interest expense | 6,225 | 6,205 | 12,411 | 8,130 | ||||||||||||
Other income, net | 498 | 203 | 1,006 | 340 | ||||||||||||
Income before income taxes | 12,191 | 19,296 | 15,008 | 36,302 | ||||||||||||
Income tax expense | 4,730 | 7,451 | 5,823 | 13,589 | ||||||||||||
NET INCOME | $ | 7,461 | $ | 11,845 | $ | 9,185 | $ | 22,713 | ||||||||
NET INCOME PER COMMON SHARE | ||||||||||||||||
Basic: | $ | 0.23 | $ | 0.37 | $ | 0.29 | $ | 0.71 | ||||||||
Diluted: | $ | 0.23 | $ | 0.37 | $ | 0.29 | $ | 0.71 | ||||||||
Basic weighted average common shares outstanding | 31,978 | 31,957 | 31,967 | 31,957 | ||||||||||||
Diluted weighted average common shares outstanding | 32,047 | 31,962 | 32,049 | 31,959 | ||||||||||||
Use and Definition of Non-GAAP Financial Measures
1Adjusted EBITDA-In addition to our Net income, for purposes of evaluating operating performance, we use an Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”), which is adjusted to exclude certain significant items as set forth below. Our management uses Adjusted EBITDA to evaluate the operating performance of our business, as well as for executive compensation metrics, for comparable periods. Adjusted EBITDA should not be used by investors or other third parties as the sole basis for formulating investment decisions as it excludes a number of important cash and non-cash recurring items.
While Adjusted EBITDA1 is a non-GAAP measurement, management believes that it is an important indicator of operating performance, and is 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 costs. |
• | 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 and 26 weeks ended July 31, 2015, we exclude a benefit related to the reversal of a portion of the product recall accrual recognized in Fiscal 2014 as this was an unusual event that affects the comparability of our financial results. |
◦ | For the 13 and 26 weeks ended July 31, 2015 and August 1, 2014, we exclude the loss on disposal of property and equipment as management considers the gains or losses on disposal of assets to result from investing decisions rather than ongoing operations. |
Reconciliation of Non-GAAP Financial Information to GAAP
(Unaudited)
13 Weeks Ended | 26 Weeks Ended | |||||||||||||||||||||||||||
July 31, 2015 | August 1, 2014 | July 31, 2015 | August 1, 2014 | |||||||||||||||||||||||||
(in thousands) | $’s | % of Net Sales | $’s | % of Net Sales | $’s | % of Net Sales | $’s | % of Net Sales | ||||||||||||||||||||
Net income | $ | 7,461 | 2.4 | % | $ | 11,845 | 3.4 | % | $ | 9,185 | 1.5 | % | $ | 22,713 | 3.4 | % | ||||||||||||
Income tax expense | 4,730 | 1.5 | % | 7,451 | 2.1 | % | 5,823 | 1.0 | % | 13,589 | 2.0 | % | ||||||||||||||||
Other income, net | 498 | 0.2 | % | 203 | 0.1 | % | 1,006 | 0.2 | % | 340 | 0.1 | % | ||||||||||||||||
Interest expense | 6,225 | 2.0 | % | 6,205 | 1.8 | % | 12,411 | 2.0 | % | 8,130 | 1.2 | % | ||||||||||||||||
Operating income | 17,918 | 5.7 | % | 25,298 | 7.3 | % | 26,413 | 4.3 | % | 44,092 | 6.5 | % | ||||||||||||||||
Depreciation and amortization | 4,061 | 1.3 | % | 4,825 | 1.4 | % | 8,614 | 1.4 | % | 9,827 | 1.5 | % | ||||||||||||||||
Product recall | (2,364 | ) | (0.8 | )% | — | — | % | (2,364 | ) | (0.4 | )% | — | — | % | ||||||||||||||
Loss on disposal of property and equipment | 5 | — | % | — | — | % | 7 | — | % | 20 | — | % | ||||||||||||||||
Adjusted EBITDA (1) | $ | 19,620 | 6.3 | % | $ | 30,123 | 8.7 | % | $ | 32,670 | 5.3 | % | $ | 53,939 | 8.0 | % | ||||||||||||
LANDS’ END, INC.
Condensed Consolidated and Combined Statements of Cash Flows
(Unaudited)
26 Weeks Ended | ||||||||
(in thousands) | July 31, 2015 | August 1, 2014 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net income | $ | 9,185 | $ | 22,713 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 8,614 | 9,827 | ||||||
Product Recall | (2,364 | ) | — | |||||
Amortization of debt issuance costs | 885 | 621 | ||||||
Stock-based compensation | 1,521 | 782 | ||||||
Loss on disposal of property and equipment | 2 | 20 | ||||||
Deferred income taxes | 4,757 | 4,250 | ||||||
Change in operating assets and liabilities: | ||||||||
Inventories | (65,667 | ) | 4,801 | |||||
Accounts payable | 60,609 | 50,319 | ||||||
Other operating assets | 2,829 | 9,012 | ||||||
Other operating liabilities | (16,925 | ) | 2,842 | |||||
Net cash provided by operating activities | 3,446 | 105,187 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchases of property and equipment | (13,520 | ) | (5,716 | ) | ||||
Net cash used in investing activities | (13,520 | ) | (5,716 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Contributions from Sears Holdings, net | — | 8,784 | ||||||
Proceeds from issuance of long-term debt | — | 515,000 | ||||||
Payments on term loan facility | (2,575 | ) | (1,287 | ) | ||||
Debt issuance costs | — | (11,396 | ) | |||||
Dividend paid to a subsidiary of Sears Holdings Corporation | — | (500,000 | ) | |||||
Net cash (used in) provided by financing activities | (2,575 | ) | 11,101 | |||||
Effects of exchange rate changes on cash | (430 | ) | (146 | ) | ||||
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (13,079 | ) | 110,426 | |||||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 221,454 | 22,411 | ||||||
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 208,375 | $ | 132,837 | ||||
SUPPLEMENTAL CASH FLOW INFORMATION: | ||||||||
Unpaid liability to acquire property and equipment | $ | 3,235 | $ | 1,646 | ||||
Income taxes paid | $ | 13,925 | $ | 7,853 | ||||
Interest paid | $ | 11,372 | $ | 7,959 | ||||
Financial information by segment is presented in the following tables for the 13 and 26 weeks ended July 31, 2015 and August 1, 2014.
13 Weeks Ended | 26 Weeks Ended | |||||||||||||||
(in thousands) | July 31, 2015 | August 1, 2014 | July 31, 2015 | August 1, 2014 | ||||||||||||
Merchandise sales and services, net: | ||||||||||||||||
Direct | $ | 264,735 | $ | 292,562 | $ | 518,108 | $ | 568,603 | ||||||||
Retail | 47,577 | 54,625 | 93,569 | 109,055 | ||||||||||||
Corporate/ other | 102 | 35 | 124 | 47 | ||||||||||||
Total Merchandise sales and services, net | $ | 312,414 | $ | 347,222 | $ | 611,801 | $ | 677,705 | ||||||||
13 Weeks Ended | 26 Weeks Ended | |||||||||||||||
(in thousands) | July 31, 2015 | August 1, 2014 | July 31, 2015 | August 1, 2014 | ||||||||||||
Adjusted EBITDA: | ||||||||||||||||
Direct | $ | 26,687 | $ | 38,520 | $ | 48,365 | $ | 67,783 | ||||||||
Retail | 663 | 960 | 807 | 3,286 | ||||||||||||
Corporate/ other | (7,730 | ) | (9,357 | ) | (16,502 | ) | (17,130 | ) | ||||||||
Total adjusted EBITDA | $ | 19,620 | $ | 30,123 | $ | 32,670 | $ | 53,939 | ||||||||