Express, Inc. Reports First Quarter 2016 Results;
Introduces Second Quarter Outlook and Revises Full Year 2016 Outlook
- Net sales flat at $502.9 million; comparable sales decline 3%
- Gross margin increases 30 basis points
- First quarter diluted EPS rises 7% to $0.16; adjusted diluted EPS rises 14% to $0.25
Express, Inc. (NYSE:EXPR), a specialty retail apparel company, announced its financial results for the first quarter of 2016.
These results, which cover the thirteen week period ended April 30, 2016, are compared to the thirteen week period ended May 2,
2015.
David Kornberg, the Company's President and Chief Executive Officer, noted that, “In the first quarter, we delivered increased
merchandise margin, expansion in gross margin, and higher diluted earnings per share in line with our guidance through the
disciplined execution of our strategy. We believe that our product is on trend and we are providing customers with engaging
experiences across each of our channels. That being said, our second quarter and full year guidance reflect the challenges
presented by the current retail environment. Looking ahead we remain focused on our key initiatives: delivering great fashion;
acquiring new customers; optimizing inventory; implementing systems; and maintaining our balanced financial architecture. We
believe these initiatives will position Express to move beyond current challenges and deliver increased sales, strengthen
profitability, and enhance value for all Express stakeholders.”
First Quarter 2016 Operating Results:
- Net sales of $502.9 million were essentially flat compared to net sales of $502.4 million in the
first quarter of 2015.
- Comparable sales (including e-commerce sales) decreased 3%.
- E-commerce sales declined 1% to $77.0 million.
- Merchandise margin rose by 20 basis points as our disciplined approach to inventories and prudent use
of promotions throughout the quarter enabled us to preserve our merchandise margin despite weak demand. Buying and occupancy as a
percentage of net sales improved by 10 basis points. In combination, this resulted in a 30 basis point improvement in gross
margin, representing 33.4% of net sales compared to 33.1% in last year’s first quarter.
- Selling, general, and administrative (SG&A) expenses were $135.8 million versus $133.2 million in
last year's first quarter, primarily due to outlet and information technology related expenses. As a percentage of net sales,
SG&A expenses increased by 50 basis points to 27.0%.
- Operating income was $31.8 million, or 6.3% of net sales, compared to $33.9 million, or 6.8% of net
sales in the first quarter of 2015.
- Income tax expense was $7.9 million, at an effective tax rate of 38.0%, compared to $8.9 million, at
an effective tax rate of 40.6% in last year's first quarter.
- Net income was $12.9 million, or $0.16 per diluted share. This compares to net income of $13.1
million, or $0.15 per diluted share, in the first quarter of 2015. When adjusted for the approximately $11.4 million of non-core
expenses related to the amendment to the Times Square flagship store lease, adjusted net income in the first quarter of 2016 was
$19.8 million, or $0.25 per diluted share. After considering approximately $9.7 million of non-core expenses incurred in
connection with the redemption of our Senior Notes, adjusted net income in the first quarter of 2015 was $19.0 million, or $0.22
per diluted share. Refer to Schedule 4 for a reconciliation of GAAP to Non-GAAP financial measures.
- Real estate activity for the first quarter of 2016 is presented in Schedule 5.
First Quarter 2016 Balance Sheet Highlights:
- Cash and cash equivalents totaled $111.0 million versus $127.7 million at the end of the first
quarter of 2015. During the first quarter of 2016, approximately $41.5 million was used to repurchase approximately 2.5 million
shares of our outstanding common stock.
- Capital expenditures totaled $18.2 million compared to $23.1 million in the prior year's first
quarter.
- Inventory was $281.3 million compared to $265.9 million at the end of the prior year’s first quarter,
and includes approximately $58.6 million related to Express Factory Outlet stores this year compared to approximately $35.4
million in the prior year's first quarter. Retail inventory decreased by 3% in the aggregate.
2016 Guidance:
The table below compares the Company's projected results for the thirteen week period ended July 30, 2016 to the actual results
for the thirteen week period ended August 1, 2015.
|
|
|
|
Second Quarter 2016
Guidance
|
|
|
|
Second Quarter 2015
Actual Results
|
|
| Comparable Sales |
|
|
|
Negative mid single digits |
|
|
|
7% |
|
| Effective Tax Rate |
|
|
|
Approximately 39% |
|
|
|
38.5% |
|
| Interest Expense, Net |
|
|
|
$0.6 million |
|
|
|
$1.2 million |
|
| Net Income |
|
|
|
$12 to $15 million |
|
|
|
$21.0 million |
|
| Diluted Earnings Per Share (EPS) |
|
|
|
$0.15 to $0.19 |
|
|
|
$0.25 |
|
| Weighted Average Diluted Shares Outstanding |
|
|
|
79.7 million |
|
|
|
85.2 million |
|
|
|
|
|
|
|
|
|
|
|
The table below compares the Company's projected results for the 52 week period ended January 28, 2017 to the actual results for
the 52 week period ended January 30, 2016.
|
|
|
|
Full Year 2016 Guidance |
|
|
|
Full Year 2015
Actual Results
|
|
| Comparable Sales |
|
|
|
Negative mid to low single digits |
|
|
|
6% |
|
| Effective Tax Rate |
|
|
|
Approximately 39% |
|
|
|
38.9% |
|
| Interest Expense, Net |
|
|
|
$13.8 million(1) |
|
|
|
$15.9 million(2) |
|
| Net Income |
|
|
|
$106 to $116 million(1) |
|
|
|
$116.5 million(2) |
|
| Adjusted Net Income |
|
|
|
$113 to $123 million(3) |
|
|
|
$122.4 million(3) |
|
| Diluted EPS |
|
|
|
$1.32 to $1.45(1) |
|
|
|
$1.38(2) |
|
| Adjusted Diluted EPS |
|
|
|
$1.41 to $1.54(3) |
|
|
|
$1.45(3) |
|
| Weighted Average Diluted Shares Outstanding |
|
|
|
80.1 million |
|
|
|
84.6 million |
|
| Capital Expenditures |
|
|
|
$110 to $115 million |
|
|
|
$115.3 million |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
(1) |
|
Includes approximately $11.4 million of non-core items related to an amendment to the
Times Square Flagship store lease, that allows for early termination at the landlord's option. |
|
|
|
|
(2)
|
|
Includes approximately $9.7 million of non-core items in connection with the redemption of our Senior Notes. These items
consist of the redemption premium paid, the write-off of unamortized debt issuance costs, and the write-off of the
unamortized debt discount.
|
|
|
|
|
(3)
|
|
Adjusted Net Income and Adjusted Diluted EPS are non-GAAP financial measures. Refer to Schedule 4 for a reconciliation of
GAAP to Non-GAAP financial measures.
|
|
|
|
|
|
|
|
|
This guidance does not take into account any additional non-core items that may occur.
See Schedule 5 for a discussion of projected real estate activity.
Conference Call Information:
A conference call to discuss first quarter 2016 results is scheduled for Wednesday, May 25, 2016 at 9:00 a.m. Eastern Time (ET).
Investors and analysts interested in participating in the call are invited to dial (877) 705-6003 approximately ten minutes prior
to the start of the call. The conference call will also be webcast live at: http://www.express.com/investor and remain available for 90 days. A telephone replay of this call will be
available from 12:00 p.m. ET on May 25, 2016 until 11:59 p.m. ET on June 1, 2016 and can be accessed by dialing (877) 870-5176 and
entering replay pin number 13637148.
About Express, Inc.:
Express is a specialty apparel and accessories retailer of women's and men's merchandise, targeting the 20 to 30 year old
customer. Express has more than 35 years of experience offering a distinct combination of fashion and quality for multiple
lifestyle occasions at an attractive value addressing fashion needs across work, casual, jeanswear, and going-out occasions. The
Company currently operates approximately 640 retail and factory outlet stores, located primarily in high-traffic shopping malls,
lifestyle centers, and street locations across the United States, Canada, and Puerto Rico. Express merchandise is also available at
franchise locations in the Middle East, Latin America, and South Africa. Express also markets and sells its products through its
e-commerce website, www.express.com, as well as on its mobile app.
Forward-Looking Statements:
Certain statements are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. Forward-looking statements include any statement that does not directly relate to any historical or
current fact and include, but are not limited to, (1) guidance and expectations for the second quarter and full year 2016,
including statements regarding expected comparable sales, effective tax rates, interest expense, net income, adjusted net income,
earnings per diluted share, adjusted earnings per diluted share, and capital expenditures, (2) statements regarding expected store
openings, store closures, and gross square footage, and (3) statements regarding the Company's future plans and initiatives,
including, but not limited to, results expected from such initiatives. Forward-looking statements are based on our current
expectations and assumptions, which may not prove to be accurate. These statements are not guarantees and are subject to risks,
uncertainties, and changes in circumstances that are difficult to predict, and significant contingencies, many of which are beyond
the Company's control. Many factors could cause actual results to differ materially and adversely from these forward-looking
statements. Among these factors are (1) changes in consumer spending and general economic conditions; (2) our ability to identify
and respond to new and changing fashion trends, customer preferences, and other related factors; (3) fluctuations in our sales,
results of operations, and cash levels on a seasonal basis and due to a variety of other factors, including, our product offerings
relative to customer demand, the mix of merchandise we sell, promotions and inventory levels; (4) competition from other retailers;
(5) customer traffic at malls, shopping centers, and at our stores and online; (6) our dependence on a strong brand image; (7) our
ability to develop and maintain a relevant and reliable omni-channel experience for our customers; (8) the failure or breach of
information systems upon which we rely; (9) our ability to protect customer data from fraud and theft; (10) our dependence upon
third parties to manufacture all of our merchandise; (11) changes in the cost of raw materials, labor, and freight; (12) supply
chain disruption; (13) our dependence upon key executive management; (14) our growth strategy, including our ability to improve the
productivity of our existing stores, open new stores, and grow our e-commerce business; (15) our substantial lease obligations;
(16) our reliance on third parties to provide us with certain key services for our business; (17) claims made against us resulting
in litigation or changes in laws and regulations applicable to our business; (18) our inability to protect our trademarks or other
intellectual property rights which may preclude the use of our trademarks or other intellectual property around the world; (19)
restrictions imposed on us under the terms of our asset-based loan facility, including restrictions on our ability to repurchase
our common stock; (20) impairment charges on long-lived assets; and (21) changes in tax requirements, results of tax audits, and
other factors that may cause fluctuations in our effective tax rate. Additional information concerning these and other factors can
be found in Express, Inc.'s filings with the Securities and Exchange Commission. We undertake no obligation to publicly update or
revise any forward-looking statement as a result of new information, future events, or otherwise, except as otherwise required by
law.
| |
| |
|
Schedule 1
|
|
Express, Inc.
Consolidated Balance Sheets
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
April 30, 2016 |
|
January 30, 2016 |
|
May 2, 2015 |
| ASSETS |
|
|
|
|
|
|
|
| CURRENT ASSETS: |
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
|
$ |
111,033 |
|
|
$ |
186,903 |
|
|
$ |
127,698 |
|
| Receivables, net |
|
|
16,538 |
|
|
22,130 |
|
|
18,221 |
|
| Inventories |
|
|
281,348 |
|
|
255,350 |
|
|
265,908 |
|
| Prepaid minimum rent |
|
|
30,677 |
|
|
30,694 |
|
|
29,492 |
|
| Other |
|
|
19,863 |
|
|
18,342 |
|
|
15,194 |
|
| Total current assets |
|
|
459,459 |
|
|
513,419 |
|
|
456,513 |
|
|
|
|
|
|
|
|
|
| PROPERTY AND EQUIPMENT |
|
|
958,626 |
|
|
948,608 |
|
|
864,305 |
|
| Less: accumulated depreciation |
|
|
(511,352 |
) |
|
(504,211 |
) |
|
(450,269 |
) |
| Property and equipment, net |
|
|
447,274 |
|
|
444,397 |
|
|
414,036 |
|
|
|
|
|
|
|
|
|
| TRADENAME/DOMAIN NAMES/TRADEMARKS |
|
|
197,597 |
|
|
197,597 |
|
|
197,562 |
|
| DEFERRED TAX ASSETS |
|
|
21,461 |
|
|
21,227 |
|
|
12,348 |
|
| OTHER ASSETS |
|
|
1,909 |
|
|
2,004 |
|
|
2,289 |
|
| Total assets |
|
|
$ |
1,127,700 |
|
|
$ |
1,178,644 |
|
|
$ |
1,082,748 |
|
|
|
|
|
|
|
|
|
| LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
| CURRENT LIABILITIES: |
|
|
|
|
|
|
|
| Accounts payable |
|
|
$ |
146,019 |
|
|
$ |
149,884 |
|
|
$ |
157,737 |
|
| Deferred revenue |
|
|
27,773 |
|
|
30,895 |
|
|
24,482 |
|
| Accrued expenses |
|
|
169,260 |
|
|
126,624 |
|
|
95,296 |
|
| Total current liabilities |
|
|
343,052 |
|
|
307,403 |
|
|
277,515 |
|
|
|
|
|
|
|
|
|
| DEFERRED LEASE CREDITS |
|
|
142,115 |
|
|
139,236 |
|
|
129,259 |
|
| OTHER LONG-TERM LIABILITIES |
|
|
48,962 |
|
|
114,052 |
|
|
104,907 |
|
| Total liabilities |
|
|
534,129 |
|
|
560,691 |
|
|
511,681 |
|
|
|
|
|
|
|
|
|
| COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total stockholders’ equity |
|
|
593,571 |
|
|
617,953 |
|
|
571,067 |
|
| Total liabilities and stockholders’ equity |
|
|
$ |
1,127,700 |
|
|
$ |
1,178,644 |
|
|
$ |
1,082,748 |
|
| |
| |
|
Schedule 2
|
|
Express, Inc.
Consolidated Statements of Income
(In thousands, except per share amounts)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
|
|
|
|
April 30, 2016 |
|
|
May 2, 2015 |
| NET SALES |
|
|
|
$ |
502,909 |
|
|
|
$ |
502,378 |
|
| COST OF GOODS SOLD, BUYING AND OCCUPANCY COSTS |
|
|
|
335,161 |
|
|
|
335,934 |
|
| Gross profit |
|
|
|
167,748 |
|
|
|
166,444 |
|
| OPERATING EXPENSES: |
|
|
|
|
|
|
|
| Selling, general, and administrative expenses |
|
|
|
135,762 |
|
|
|
133,176 |
|
| Other operating expense (income), net |
|
|
|
165 |
|
|
|
(680 |
) |
| Total operating expenses |
|
|
|
135,927 |
|
|
|
132,496 |
|
|
|
|
|
|
|
|
|
| OPERATING INCOME |
|
|
|
31,821 |
|
|
|
33,948 |
|
|
|
|
|
|
|
|
|
| INTEREST EXPENSE, NET |
|
|
|
11,731 |
|
|
|
12,313 |
|
| OTHER INCOME, NET |
|
|
|
(690 |
) |
|
|
(349 |
) |
| INCOME BEFORE INCOME TAXES |
|
|
|
20,780 |
|
|
|
21,984 |
|
| INCOME TAX EXPENSE |
|
|
|
7,898 |
|
|
|
8,922 |
|
| NET INCOME |
|
|
|
$ |
12,882 |
|
|
|
$ |
13,062 |
|
|
|
|
|
|
|
|
|
| EARNINGS PER SHARE: |
|
|
|
|
|
|
|
| Basic |
|
|
|
$ |
0.16 |
|
|
|
$ |
0.15 |
|
| Diluted |
|
|
|
$ |
0.16 |
|
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
| WEIGHTED AVERAGE SHARES OUTSTANDING: |
|
|
|
|
|
|
|
| Basic |
|
|
|
79,063 |
|
|
|
84,443 |
|
| Diluted |
|
|
|
79,914 |
|
|
|
84,978 |
|
| |
| |
|
Schedule 3
|
|
Express, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
Thirteen Weeks Ended |
|
|
|
April 30, 2016
|
|
|
May 2, 2015
|
| CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
| Net income |
|
|
$ |
12,882 |
|
|
|
$ |
13,062 |
|
| Adjustments to reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
| Depreciation and amortization |
|
|
16,783 |
|
|
|
18,809 |
|
| Loss on disposal of property and equipment |
|
|
290 |
|
|
|
304 |
|
| Amortization of lease financing obligation discount |
|
|
11,354 |
|
|
|
— |
|
| Excess tax benefit from share-based compensation |
|
|
— |
|
|
|
(116 |
) |
| Share-based compensation |
|
|
4,368 |
|
|
|
3,851 |
|
| Non-cash loss on extinguishment of debt |
|
|
— |
|
|
|
5,255 |
|
| Deferred taxes |
|
|
(235 |
) |
|
|
22 |
|
| Landlord allowance amortization |
|
|
(2,138 |
) |
|
|
(2,742 |
) |
| Payment of original issue discount |
|
|
— |
|
|
|
(2,812 |
) |
| Changes in operating assets and liabilities: |
|
|
|
|
|
|
| Receivables, net |
|
|
5,633 |
|
|
|
5,066 |
|
| Inventories |
|
|
(25,600 |
) |
|
|
(24,696 |
) |
| Accounts payable, deferred revenue, and accrued expenses |
|
|
(42,534 |
) |
|
|
(13,122 |
) |
| Other assets and liabilities |
|
|
3,536 |
|
|
|
2,487 |
|
| Net cash (used in) provided by operating activities |
|
|
(15,661 |
) |
|
|
5,368 |
|
|
|
|
|
|
|
|
| CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
| Capital expenditures |
|
|
(18,247 |
) |
|
|
(23,148 |
) |
| Net cash used in investing activities |
|
|
(18,247 |
) |
|
|
(23,148 |
) |
|
|
|
|
|
|
|
| CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
| Repayment of long-term debt |
|
|
— |
|
|
|
(198,038 |
) |
| Payments on lease financing obligations |
|
|
(389 |
) |
|
|
(383 |
) |
| Excess tax benefit from share-based compensation |
|
|
— |
|
|
|
116 |
|
| Proceeds from exercise of stock options |
|
|
2,703 |
|
|
|
— |
|
| Repurchase of common stock under share repurchase plan |
|
|
(41,527 |
) |
|
|
— |
|
| Repurchase of shares for tax withholding obligations |
|
|
(4,340 |
) |
|
|
(2,912 |
) |
| Net cash used in financing activities |
|
|
(43,553 |
) |
|
|
(201,217 |
) |
|
|
|
|
|
|
|
| EFFECT OF EXCHANGE RATE ON CASH |
|
|
1,591 |
|
|
|
536 |
|
|
|
|
|
|
|
|
| NET DECREASE IN CASH AND CASH EQUIVALENTS |
|
|
(75,870 |
) |
|
|
(218,461 |
) |
| CASH AND CASH EQUIVALENTS, Beginning of period |
|
|
186,903 |
|
|
|
346,159 |
|
| CASH AND CASH EQUIVALENTS, End of period |
|
|
$ |
111,033 |
|
|
|
$ |
127,698 |
|
|
|
|
|
|
Schedule 4
|
|
|
Supplemental Information - Consolidated Statements of Income
Reconciliation of GAAP to Non-GAAP Financial Measures
(Unaudited)
|
|
|
|
| The Company supplements the reporting of its financial information determined under
United States generally accepted accounting principles (GAAP) with certain non-GAAP financial measures: adjusted net income and
adjusted earnings per diluted share. The Company believes that these non-GAAP measures provide meaningful information to assist
stockholders in understanding its financial results and assessing its prospects for future performance. Management believes
adjusted net income and adjusted earnings per diluted share are important indicators of the Company's operations because they
exclude items that may not be indicative of, or are unrelated to, the Company's core operating results and provide a better
baseline for analyzing trends in the underlying business. In addition, adjusted earnings per diluted share is used as a
performance measure in the Company's executive compensation program for purposes of determining the number of equity awards
that are ultimately earned. Because non-GAAP financial measures are not standardized, it may not be possible to compare these
financial measures with other companies' non-GAAP financial measures having the same or similar names. These adjusted financial
measures should not be considered in isolation or as a substitute for net income and earnings per diluted share. These non-GAAP
financial measures reflect an additional way of viewing an aspect of the Company's operations that, when viewed with the GAAP
results and reconciliations to the corresponding GAAP financial measures below, provide a more complete understanding of the
Company's business. Management strongly encourages investors and stockholders to review the Company's financial statements and
publicly-filed reports in their entirety and not to rely on any single financial measure. |
|
|
|
|
|
|
|
|
Thirteen Weeks Ended April 30, 2016 |
| (in thousands, except per share amounts) |
|
|
Net Income |
|
|
Earnings per Diluted
Share
|
|
|
Weighted Average
Diluted Shares
Outstanding
|
| Reported GAAP Measure |
|
|
$ |
12,882 |
|
|
|
$ |
0.16 |
|
|
|
79,914 |
| Interest Expense (a) * |
|
|
6,926 |
|
* |
|
0.09 |
|
|
|
|
| Adjusted Non-GAAP Measure |
|
|
$ |
19,808 |
|
|
|
$ |
0.25 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
(a) |
|
Represents non-core items related to the amendment of the Times Square Flagship store
lease. |
|
|
|
|
|
|
|
|
|
* Items were tax affected at our statutory rate of approximately 39% for
the thirteen weeks ended April 30, 2016. |
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended May 2, 2015 |
|
| (in thousands, except per share amounts) |
|
|
Net Income |
|
|
Earnings per Diluted
Share
|
|
|
Weighted Average
Diluted Shares
Outstanding
|
|
| Reported GAAP Measure |
|
|
$ |
13,062 |
|
|
|
$ |
0.15 |
|
|
|
84,978 |
|
| Interest Expense (a) * |
|
|
5,916 |
|
* |
|
0.07 |
|
|
|
|
|
| Adjusted Non-GAAP Measure |
|
|
$ |
18,978 |
|
|
|
$ |
0.22 |
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
(a) |
|
Includes the redemption premium paid, the write-off of unamortized debt issuance
costs, and the write-off of the unamortized debt discount related to the redemption of all $200.9 million of our Senior
Notes. |
|
|
|
|
|
|
|
|
|
* Items were tax affected at our statutory rate of approximately 39% for
the thirteen weeks ended May 2, 2015. |
|
| |
| |
|
Schedule 4 (Continued)
|
| |
|
Supplemental Information - Consolidated Statements of Income
Reconciliation of GAAP to Non-GAAP Financial Measures
(Unaudited)
|
|
|
|
|
|
|
|
Fifty-Two Weeks Ended January 28, 2017 |
| (in thousands, except per share amounts) |
|
|
Projected Net
Income
|
|
|
Projected Earnings
per Diluted Share
|
|
|
Projected Weighted
Average Diluted
Shares Outstanding
|
| Projected GAAP Measure ** |
|
|
$ |
111,000 |
|
|
|
$ |
1.39 |
|
|
80,052 |
| Interest Expense (a) * |
|
|
6,926 |
|
* |
|
0.09 |
|
|
|
| Projected Adjusted Non-GAAP Measure ** |
|
|
$ |
117,926 |
|
|
|
$ |
1.47 |
|
|
|
| |
|
|
|
|
|
|
|
|
(a) |
|
Represents non-core items related to the amendment of the Times Square Flagship store
lease. |
|
|
|
* Items were tax affected at our statutory rate of approximately 39% for the fifty-two weeks ended January 28, 2017.
|
|
|
|
**Represents mid-point of guidance range.
|
|
|
|
|
|
|
|
Fifty-Two Weeks Ended January 30, 2016 |
| (in thousands, except per share amounts) |
|
|
Net Income |
|
|
Earnings per Diluted
Share
|
|
|
Weighted Average
Diluted Shares
Outstanding
|
| Reported GAAP Measure |
|
|
$ |
116,513 |
|
|
|
$ |
1.38 |
|
|
|
84,591 |
| Interest Expense (a) * |
|
|
5,916 |
|
* |
|
0.07 |
|
|
|
|
| Adjusted Non-GAAP Measure |
|
|
$ |
122,429 |
|
|
|
$ |
1.45 |
|
|
|
|
| |
|
|
|
|
|
|
|
|
(a) |
|
Includes the redemption premium paid, the write-off of unamortized debt issuance
costs, and the write-off of the unamortized debt discount related to the redemption of all $200.9 million of our Senior
Notes. |
|
|
|
|
|
|
|
* Items were tax affected at our statutory rate of approximately 39% for
the fifty-two weeks ended January 30, 2016. |
|
|
|
|
|
Schedule 5
|
|
|
Express, Inc.
Real Estate Activity
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
| First Quarter 2016 - Actual |
|
|
April 30, 2016 - Actual |
|
| Company-Operated Stores |
|
|
|
|
Opened |
|
Closed |
|
Conversion |
|
|
Store Count |
|
Gross Square
Footage
|
|
| United States - Retail Stores |
|
|
|
|
— |
|
(14) |
|
— |
|
|
541 |
|
|
|
| United States - Outlet Stores |
|
|
|
|
4 |
|
— |
|
— |
|
|
85 |
|
|
|
| Canada |
|
|
|
|
— |
|
— |
|
— |
|
|
17 |
|
|
|
| Total |
|
|
|
|
4 |
|
(14) |
|
— |
|
|
643 |
|
5.6 million |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Second Quarter 2016 - Projected |
|
|
July 30, 2016 - Projected |
|
| Company-Operated Stores |
|
|
|
|
Opened |
|
Closed |
|
Conversion |
|
|
Store Count |
|
Gross Square
Footage
|
|
| United States - Retail Stores |
|
|
|
|
— |
|
(1) |
|
(3) |
|
|
537 |
|
|
|
| United States - Outlet Stores |
|
|
|
|
6 |
|
— |
|
3 |
|
|
94 |
|
|
|
| Canada |
|
|
|
|
— |
|
— |
|
— |
|
|
17 |
|
|
|
| Total |
|
|
|
|
6 |
|
(1) |
|
— |
|
|
648 |
|
5.6 million |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Full Year 2016 - Projected |
|
|
January 28, 2017 - Projected |
|
| Company-Operated Stores |
|
|
|
|
Opened |
|
Closed |
|
Conversion |
|
|
Store Count |
|
Gross Square
Footage
|
|
| United States - Retail Stores |
|
|
|
|
— |
|
(16) |
|
(3) |
|
|
536 |
|
|
|
| United States - Outlet Stores |
|
|
|
|
20 |
|
— |
|
3 |
|
|
104 |
|
|
|
| Canada |
|
|
|
|
— |
|
— |
|
— |
|
|
17 |
|
|
|
| Total |
|
|
|
|
20 |
|
(16) |
|
— |
|
|
657 |
|
5.7 million |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investor Contacts:
Express, Inc.
Marisa Jacobs, 614-474-4465
Vice President Investor Relations
or
ICR, Inc.
Allison Malkin, 203-682-8225
or
Media Contact:
Express, Inc.
Robin Hoffman, 614-474-4834
Director, Communications
View source version on businesswire.com: http://www.businesswire.com/news/home/20160525005416/en/