Express, Inc. Exceeds First Quarter 2018 EPS Guidance on a Positive Comp; Introduces Second Quarter Guidance
and Updates Full Year 2018 Outlook
- First quarter comparable sales increased by 1%
- First quarter diluted earnings per share (EPS) of $0.01
- E-commerce sales increased 35%, accounting for 28% of net sales; on a comparable sales basis,
e-commerce sales increased 33%
- Gross margin expanded 200 basis points in the first quarter
- Continued success from omni-channel initiatives, with rollout tracking ahead of plan
- Strong balance sheet maintained with $185 million in cash, an improved inventory position, and no
debt
- Repurchased 4.9 million shares for $38 million to date under existing $150 million share
repurchase program
Express, Inc. (NYSE: EXPR), a specialty retail apparel company, announced its financial results for the first quarter of 2018.
These results, which cover the thirteen weeks ended May 5, 2018, are compared to the thirteen weeks ended April 29, 2017.
Comparable sales for the first quarter of 2018 were calculated using the 13-week period ended May 5, 2018, as compared to the
13-week period ended May 6, 2017.
David Kornberg, the Company’s president and chief executive officer, stated: “Our first quarter performance demonstrates that
our strategy and holistic approach to driving improved sales and profitability is working. Comparable sales grew for the first time
since late 2015, and for the second consecutive quarter we expanded our gross margin and increased earnings relative to the prior
year. We are making significant progress executing against our initiatives and the business is building momentum. E-commerce had
another outstanding quarter, with comparable sales increasing 33%, on top of 27% growth achieved in the prior year period.”
Mr. Kornberg continued, “As we look to the balance of the year, we are focused on continuing to drive growth through important
initiatives across product, brand, and customer experience. The initial customer reaction to our launch of extended sizes in stores
has been positive and is driving customer acquisition and incremental business to the brand. We continue to see success from our
expanded omni-channel capabilities and expect their contribution to our results to build as we move through the year. Our financial
position remains strong with $185 million in cash at quarter end, no debt, and our inventories are well-positioned. Under our $150
million share repurchase program, we have repurchased $38 million, or 4.9 million shares to date, underscoring our confidence in
the business and commitment to driving shareholder value.”
First Quarter 2018 Operating Results:
- Net sales increased 1% to $479.4 million from $474.2 million in the first quarter of 2017.
- Comparable sales (including e-commerce sales) increased 1%, compared to a 10% decrease in the first
quarter of 2017.
- E-commerce sales increased 35% year over year to $132.6 million. On a comparable sales basis,
e-commerce sales increased 33%.
- Gross margin improved 200 basis points to 29.9% of net sales compared to 27.9% in last year’s first
quarter. The improvement was driven by a 90 basis point increase in merchandise margin and a 110 basis point decrease in buying
and occupancy costs as a percentage of net sales.
- Selling, general, and administrative (SG&A) expenses were $140.6 million versus $132.3 million in
last year’s first quarter. As a percentage of net sales, SG&A expenses increased by 140 basis points year over year to
29.3%.
- Operating income was $2.8 million. This compares to an operating loss of $6.7 million in the first
quarter of 2017. Operating loss in the first quarter of 2017 includes a $6.3 million impact related to the exit of Canada.
- Income tax expense was $2.1 million, at an effective tax rate of 80.1%, compared to an income tax
benefit of $4.8 million, at an effective tax rate of 64.5% in last year’s first quarter. The effective tax rates for the first
quarter of 2018 and 2017 include negative impacts from certain discrete items totaling $1.3 million and $3.2 million,
respectively.
- Net income was $0.5 million, or $0.01 per diluted share. This compares to a net loss of $2.7 million,
or $(0.03) per diluted share, in the first quarter of 2017. On an adjusted basis, net loss in the first quarter 2017
was $3.7 million, or $(0.05) per diluted share.
- Real estate activity for the first quarter of 2018 is presented in Schedule 5.
First Quarter 2018 Balance Sheet Highlights:
- Cash and cash equivalents totaled $184.5 million versus $191.0 million at the end of the first
quarter of 2017.
- Capital expenditures totaled $7.9 million for the thirteen weeks ended May 5, 2018, compared to $14.6
million for the thirteen weeks ended April 29, 2017.
- Inventory was $277.5 million compared to $280.2 million at the end of the prior year’s first
quarter.
Share Repurchase Program:
On November 28, 2017, the Company’s Board of Directors approved a new share repurchase program that authorized the Company
to repurchase up to $150 million of the Company’s outstanding common stock using available cash. Under this program, the
Company repurchased 2.1 million common shares for $17.3 million during the fourth quarter of 2017 and 2.2 million common
shares for $15.6 million during the first quarter of 2018. Subsequent to the end of the first quarter, the Company has
repurchased an additional 0.7 million shares for approximately $5 million and currently has approximately $112
million remaining under its authorization. The Company’s second quarter and full year 2018 guidance reflects share repurchases
made to date, however does not contemplate any future share repurchases.
Revenue Recognition:
Effective February 4, 2018, the Company adopted the new revenue recognition standard (“ASC 606”) on a full retrospective basis.
As a result, the condensed financial statements as of February 3, 2018 and for the thirteen weeks ended April 29, 2017, have been
recast. The adoption of ASC 606 did not change the timing of cash flows or cash available for return to shareholders but did change
the timing of revenue recognition for certain revenue streams. In addition, the adoption of ASC 606 resulted in changes in
classifications of certain items within the Company’s financial statements. For additional information regarding the adjustments
see Exhibit 99.3 to the Company’s Form 8-K filed with the SEC on March 14, 2018.
2018 Guidance:
The Company notes that 2018 is a fifty-two week period as compared to a fifty-three week period in 2017. The fifty-third week
was in the fourth quarter and contributed approximately $0.04 in diluted EPS in 2017. The table below compares the Company’s
projected results for the thirteen week period ended August 4, 2018 to the actual results for the thirteen week period ended July
29, 2017.
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter 2018 Guidance |
|
|
Second Quarter 2017
Actual Results
|
Comparable Sales |
|
|
|
-1% to 1% |
|
|
-4% |
Effective Tax Rate |
|
|
|
NM(1) |
|
|
26.6%(2,4) |
Interest Expense, Net |
|
|
|
$0.1 million |
|
|
$0.7 million |
Net Income |
|
|
|
($1.5) to $1.5 million |
|
|
($11.9) million(2,3,4) |
Adjusted Net Income |
|
|
|
N/A |
|
|
$0.7 million (4,5) |
Diluted EPS |
|
|
|
($0.02) to $0.02 |
|
|
($0.15) (2,3,4) |
Adjusted Diluted EPS |
|
|
|
N/A |
|
|
$0.01 (4,5) |
Weighted Average Diluted Shares Outstanding |
|
|
|
74.5 million |
|
|
78.8 million |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
|
Not meaningful for the second quarter of 2018 due to the projected near break even
pre-tax income. |
|
|
|
|
|
|
|
|
|
|
(2) |
|
|
Includes an income tax benefit of $5.1 million related to the exit of Canada. |
|
|
|
|
|
|
|
|
|
|
(3) |
|
|
Includes $17.6 million in restructuring costs and inventory adjustments related to
the exit of Canada. |
|
|
|
|
|
|
|
|
|
|
(4) |
|
|
Retrospectively adjusted to reflect adoption of the new revenue recognition
accounting standard. For additional information regarding the adjustments see Exhibit 99.3 to the Company’s Form 8-K filed with
the SEC on March 14, 2018. |
|
|
|
|
|
|
|
|
|
|
(5) |
|
|
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. |
|
|
|
|
|
|
|
The table below compares the Company’s projected results for the fifty-two week period ended February 2, 2019 to the actual
results for the fifty-three week period ended February 3, 2018.
|
|
|
|
|
|
|
|
|
|
|
|
Full Year 2018 Guidance |
|
|
Full Year 2017
Actual Results
|
Comparable Sales |
|
|
|
-1% to 1% |
|
|
-3% |
Effective Tax Rate |
|
|
|
Approximately 33%(1) |
|
|
34.6%(2,4) |
Interest Expense, Net |
|
|
|
$0.6 million |
|
|
$2.2 Million |
Net Income |
|
|
|
$28 to $35 million |
|
|
$18.9 million(2,3,4) |
Adjusted Net Income |
|
|
|
N/A |
|
|
$28.9 million (4,5) |
Diluted EPS |
|
|
|
$0.37 to $0.47 |
|
|
$0.24 (2,3,4) |
Adjusted Diluted EPS |
|
|
|
N/A |
|
|
$0.37 (4,5) |
Weighted Average Diluted Shares Outstanding |
|
|
|
75.1 million |
|
|
78.9 million |
Capital Expenditures |
|
|
|
$60 to $65 million |
|
|
$57.4 million |
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
|
The Company’s effective tax rate for the full year is expected to be above its
operating tax rate of approximately 28% due to certain discrete tax items. |
|
|
|
|
|
|
|
|
|
|
(2) |
|
|
Includes a net $12.1 million tax benefit related to the exit of Canada, as well as a
$2.1 million net tax benefit related to tax reform, specifically the re-measurement of the Company’s deferred taxes. |
|
|
|
|
|
|
|
|
|
|
(3) |
|
|
Includes $24.2 million in restructuring costs and inventory adjustments related to
the exit of Canada. |
|
|
|
|
|
|
|
|
|
|
(4) |
|
|
Retrospectively adjusted to reflect adoption of the new revenue recognition
accounting standard. For additional information regarding the adjustments see Exhibit 99.3 to the Company’s Form 8-K filed with
the SEC on March 14, 2018. |
|
|
|
|
|
|
|
|
|
|
(5) |
|
|
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 2018 results is scheduled for May 31, 2018 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 at 12:00 p.m. ET on May 31, 2018 until 11:59 p.m. ET on June 7, 2018 and can be accessed by
dialing (844) 512-2921 and entering replay pin number 13679216.
About Express, Inc.:
Express is a specialty retailer of women’s and men’s apparel and accessories, 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
more than 600 retail and factory outlet stores, located primarily in high-traffic shopping malls, lifestyle centers, and street
locations across the United States and Puerto Rico. Express merchandise is also available at franchise locations and online in
Latin America. 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 2018,
including statements regarding expected comparable sales, effective tax rates, interest expense, net income, diluted earnings per
share, and capital expenditures, (2) statements regarding expected store openings, store closures, store conversions, gross square
footage, and inventory, and (3) statements regarding the Company’s strategy, plans, and initiatives, including, but not limited to,
results expected from such strategy, plans, and 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) customer traffic at malls, shopping centers, and at
our stores; (5) competition from other retailers; (6) our dependence on a strong brand image; (7) our ability to adapt to changing
consumer behavior and 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 or other business disruption; (13) our dependence upon key executive management; (14) our ability to execute our
growth strategy, including improving profitability, providing an exceptional brand and customer experience, transforming and
leveraging our systems and processes, and cultivating a strong company culture, and achieving our strategic objectives, including
delivering compelling merchandise at an attractive value, investing in growing brand awareness and retaining and acquiring new
customers to the Express brand, growing e-commerce sales and expanding our omni-channel capabilities, optimizing our store
footprint, and managing our overall cost structure; (15) our substantial lease obligations; (16) our reliance on third parties to
provide us with certain key services for our business; (17) impairment charges on long-lived assets; (18) claims made against us
resulting in litigation or changes in laws and regulations applicable to our business; (19) 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;
(20) restrictions imposed on us under the terms of our asset-based loan facility, including restrictions on the ability to effect
share repurchases; 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 required by law.
|
Schedule 1 |
|
Express, Inc. |
Consolidated Balance Sheets |
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 5, 2018 |
|
|
February 3, 2018 (1)
|
|
|
April 29, 2017 (1) |
ASSETS |
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
$ |
184,521 |
|
|
|
$ |
236,222 |
|
|
|
$ |
190,992 |
|
Receivables, net |
|
|
|
11,248 |
|
|
|
12,084 |
|
|
|
16,218 |
|
Inventories |
|
|
|
277,513 |
|
|
|
260,728 |
|
|
|
280,180 |
|
Prepaid minimum rent |
|
|
|
29,920 |
|
|
|
30,779 |
|
|
|
31,109 |
|
Other |
|
|
|
26,182 |
|
|
|
24,319 |
|
|
|
28,390 |
|
Total current assets |
|
|
|
529,384 |
|
|
|
564,132 |
|
|
|
546,889 |
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT |
|
|
|
1,051,508 |
|
|
|
1,047,447 |
|
|
|
1,039,467 |
|
Less: accumulated depreciation |
|
|
|
(657,752 |
) |
|
|
(642,434 |
) |
|
|
(599,126 |
) |
Property and equipment, net |
|
|
|
393,756 |
|
|
|
405,013 |
|
|
|
440,341 |
|
|
|
|
|
|
|
|
|
|
|
|
TRADENAME/DOMAIN NAMES/TRADEMARKS |
|
|
|
197,618 |
|
|
|
197,618 |
|
|
|
197,618 |
|
DEFERRED TAX ASSETS |
|
|
|
7,358 |
|
|
|
7,346 |
|
|
|
8,001 |
|
OTHER ASSETS |
|
|
|
12,873 |
|
|
|
12,815 |
|
|
|
13,413 |
|
Total assets |
|
|
|
$ |
1,140,989 |
|
|
|
$ |
1,186,924 |
|
|
|
$ |
1,206,262 |
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
|
|
$ |
125,502 |
|
|
|
$ |
145,589 |
|
|
|
$ |
197,751 |
|
Deferred revenue |
|
|
|
37,811 |
|
|
|
41,240 |
|
|
|
34,506 |
|
Accrued expenses |
|
|
|
106,586 |
|
|
|
110,563 |
|
|
|
107,639 |
|
Total current liabilities |
|
|
|
269,899 |
|
|
|
297,392 |
|
|
|
339,896 |
|
|
|
|
|
|
|
|
|
|
|
|
DEFERRED LEASE CREDITS |
|
|
|
134,283 |
|
|
|
137,618 |
|
|
|
147,313 |
|
OTHER LONG-TERM LIABILITIES |
|
|
|
102,407 |
|
|
|
103,600 |
|
|
|
89,113 |
|
Total liabilities |
|
|
|
506,589 |
|
|
|
538,610 |
|
|
|
576,322 |
|
|
|
|
|
|
|
|
|
|
|
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders’ equity |
|
|
|
634,400 |
|
|
|
648,314 |
|
|
|
629,940 |
|
Total liabilities and stockholders’ equity |
|
|
|
$ |
1,140,989 |
|
|
|
$ |
1,186,924 |
|
|
|
$ |
1,206,262 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The Company’s balance sheet as of February 3, 2018 and April 29, 2017 have been
updated to reflect the adoption of Accounting Standards Update No. 2014-09, Revenue From Contracts with Customers (ASC 606)
under the full retrospective method on February 4, 2018. |
|
|
Schedule 2 |
|
Express, Inc. |
Consolidated Statements of Income |
(In thousands, except per share amounts)
|
(Unaudited)
|
|
|
|
|
|
Thirteen Weeks Ended |
|
|
|
|
May 5, 2018 |
|
|
April 29, 2017 (1) |
NET SALES |
|
|
|
$ |
479,352 |
|
|
|
$ |
474,192 |
|
COST OF GOODS SOLD, BUYING AND OCCUPANCY COSTS |
|
|
|
336,190 |
|
|
|
341,911 |
|
Gross profit |
|
|
|
143,162 |
|
|
|
132,281 |
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
Selling, general, and administrative expenses |
|
|
|
140,634 |
|
|
|
132,339 |
|
Restructuring costs |
|
|
|
— |
|
|
|
6,271 |
|
Other operating (income) expense, net |
|
|
|
(247 |
) |
|
|
401 |
|
Total operating expenses |
|
|
|
140,387 |
|
|
|
139,011 |
|
|
|
|
|
|
|
|
|
OPERATING INCOME/(LOSS) |
|
|
|
2,775 |
|
|
|
(6,730 |
) |
|
|
|
|
|
|
|
|
INTEREST EXPENSE, NET |
|
|
|
174 |
|
|
|
797 |
|
OTHER EXPENSE (INCOME), NET |
|
|
|
— |
|
|
|
(12 |
) |
INCOME/(LOSS) BEFORE INCOME TAXES |
|
|
|
2,601 |
|
|
|
(7,515 |
) |
INCOME TAX EXPENSE/(BENEFIT) |
|
|
|
2,084 |
|
|
|
(4,847 |
) |
NET INCOME/(LOSS) |
|
|
|
$ |
517 |
|
|
|
$ |
(2,668 |
) |
|
|
|
|
|
|
|
|
EARNINGS PER SHARE: |
|
|
|
|
|
|
|
Basic |
|
|
|
$ |
0.01 |
|
|
|
$ |
(0.03 |
) |
Diluted |
|
|
|
$ |
0.01 |
|
|
|
$ |
(0.03 |
) |
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING: |
|
|
|
|
|
|
|
Basic |
|
|
|
75,407 |
|
|
|
78,446 |
|
Diluted |
|
|
|
76,123 |
|
|
|
78,446 |
|
|
|
|
|
|
|
|
|
|
|
(1) The Company’s income statement for the thirteen weeks ended April 29, 2017 has
been updated to reflect the adoption of Accounting Standards Update No. 2014-09, Revenue From Contracts with Customers (ASC
606) under the full retrospective method on February 4, 2018. |
|
|
Schedule 3 |
|
Express, Inc. |
Consolidated Statements of Cash Flows |
(In thousands)
|
(Unaudited)
|
|
|
|
|
|
Thirteen Weeks Ended |
|
|
|
|
May 5, 2018 |
|
|
April 29, 2017 (1) |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
Net (loss)/income |
|
|
|
$ |
517 |
|
|
|
$ |
(2,668 |
) |
Adjustments to reconcile net (loss)/income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
|
21,162 |
|
|
|
22,893 |
|
Loss on disposal of property and equipment |
|
|
|
231 |
|
|
|
403 |
|
Impairment charge |
|
|
|
— |
|
|
|
5,512 |
|
Share-based compensation |
|
|
|
3,814 |
|
|
|
4,018 |
|
Deferred taxes |
|
|
|
(12 |
) |
|
|
2,286 |
|
Landlord allowance amortization |
|
|
|
(2,973 |
) |
|
|
(3,126 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
Receivables, net |
|
|
|
837 |
|
|
|
(442 |
) |
Inventories |
|
|
|
(16,785 |
) |
|
|
(43,772 |
) |
Accounts payable, deferred revenue, and accrued expenses |
|
|
|
(29,530 |
) |
|
|
17,424 |
|
Other assets and liabilities |
|
|
|
(2,040 |
) |
|
|
(1,577 |
) |
Net cash provided by operating activities |
|
|
|
(24,779 |
) |
|
|
951 |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
Capital expenditures |
|
|
|
(7,920 |
) |
|
|
(14,623 |
) |
Net cash used in investing activities |
|
|
|
(7,920 |
) |
|
|
(14,623 |
) |
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
Payments on lease financing obligations |
|
|
|
(454 |
) |
|
|
(414 |
) |
Repayments of financing arrangements |
|
|
|
(303 |
) |
|
|
(303 |
) |
Repurchase of common stock under share repurchase program |
|
|
|
(15,638 |
) |
|
|
— |
|
Repurchase of common stock for tax withholding obligations |
|
|
|
(2,607 |
) |
|
|
(1,534 |
) |
Net cash used in financing activities |
|
|
|
(19,002 |
) |
|
|
(2,251 |
) |
|
|
|
|
|
|
|
|
EFFECT OF EXCHANGE RATE ON CASH |
|
|
|
— |
|
|
|
(458 |
) |
|
|
|
|
|
|
|
|
NET DECREASE IN CASH AND CASH EQUIVALENTS |
|
|
|
(51,701 |
) |
|
|
(16,381 |
) |
CASH AND CASH EQUIVALENTS, Beginning of period |
|
|
|
236,222 |
|
|
|
207,373 |
|
CASH AND CASH EQUIVALENTS, End of period |
|
|
|
$ |
184,521 |
|
|
|
$ |
190,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The Company’s cash flow statement for the thirteen weeks ended April 29, 2017 has
been updated to reflect the adoption of Accounting Standards Update No. 2014-09, Revenue From Contracts with Customers (ASC
606) under the full retrospective method on February 4, 2018. |
|
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 operating income, adjusted net income, and adjusted diluted
earnings per share. The Company believes that these non-GAAP measures provide additional useful information to assist stockholders
in understanding its financial results and assessing its prospects for future performance. Management believes adjusted operating
income, adjusted net income, and adjusted diluted earnings per share are important indicators of the Company’s business performance
because they exclude items that may not be indicative of, or are unrelated to, the Company’s underlying operating results, and
provide a better baseline for analyzing trends in the business. In addition, adjusted operating income is used as a performance
measure in the Company’s seasonal cash incentive compensation program and adjusted diluted earnings per 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 reported operating income, reported net income, or reported diluted
earnings per share. These non-GAAP financial measures reflect an additional way of viewing the Company’s operations that, when
viewed with the GAAP results and the below reconciliations to the corresponding GAAP financial measures, 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 29, 2017 |
(in thousands, except per share amounts) |
|
|
|
Operating
Loss
|
|
|
Net Loss |
|
|
Diluted
Earnings per
Share
|
|
|
Weighted
Average
Diluted Shares
Outstanding
|
Reported GAAP Measure |
|
|
|
$ |
(6,730 |
) |
|
|
$ |
(2,668 |
) |
|
|
$ |
(0.03 |
) |
|
|
78,446 |
Impact of Canadian Exit |
|
|
|
6,271 |
|
|
|
6,271 |
|
|
|
0.08 |
|
|
|
|
Income Tax Benefit - Canadian Exit |
|
|
|
— |
|
|
|
(7,297 |
) |
|
|
(0.09 |
) |
|
|
|
Adjusted Non-GAAP Measure |
|
|
|
$ |
(459 |
) |
|
|
$ |
(3,694 |
) |
|
|
$ |
(0.05 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirteen Weeks Ended July 29, 2017 |
|
|
(in thousands, except per share amounts) |
|
|
|
Operating
Loss
|
|
|
Net Loss |
|
|
Diluted
Earnings per
Share
|
|
|
Weighted
Average
Diluted Shares
Outstanding
|
|
|
Reported GAAP Measure |
|
|
|
$ |
(16,028 |
) |
|
|
$ |
(11,890 |
) |
|
|
$ |
(0.15 |
) |
|
|
78,786 |
|
|
Impact of Canadian Exit (a) |
|
|
|
17,622 |
|
|
|
17,622 |
|
|
|
0.22 |
|
|
|
|
|
|
Income Tax Benefit - Canadian Exit |
|
|
|
— |
|
|
|
(5,074 |
) |
|
|
(0.06 |
) |
|
|
|
|
|
Adjusted Non-GAAP Measure |
|
|
|
$ |
1,594 |
|
|
|
$ |
658 |
|
|
|
$ |
0.01 |
|
|
|
78,810 |
|
(b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
|
Includes $16.3 million in restructuring costs and an additional $1.3 million in
inventory adjustments related to the Canadian exit. |
|
|
|
|
|
|
|
|
|
|
(b) |
|
|
Weighted average diluted shares outstanding for purpose of calculating adjusted
diluted earnings per share includes the dilutive effect of share-based awards as determined under the treasury stock
method |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fifty-Three Weeks Ended February 3, 2018 |
(in thousands, except per share amounts) |
|
|
|
Net Income |
|
|
Diluted
Earnings per
Share
|
|
|
Weighted
Average
Diluted Shares
Outstanding
|
Recast GAAP Measure (a) |
|
|
|
$ |
18,873 |
|
|
|
$ |
0.24 |
|
|
|
78,870 |
Impact of Canadian Exit |
|
|
|
24,151 |
|
|
|
0.31 |
|
|
|
|
Income Tax Benefit - Canadian Exit |
|
|
|
(12,067 |
) |
|
|
(0.15 |
) |
|
|
|
Impact of Tax Reform (a) |
|
|
|
(2,050 |
) |
|
|
(0.03 |
) |
|
|
|
Recast Non-GAAP Measure (a) |
|
|
|
$ |
28,907 |
|
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Retrospectively adjusted to reflect adoption of the new revenue recognition
accounting standard. |
|
|
Schedule 5 |
|
Express, Inc. |
Real Estate Activity |
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter 2018 - Actual |
|
|
|
May 5, 2018 - Actual |
Company-Operated Stores |
|
|
Opened |
|
|
Closed |
|
|
Conversion |
|
|
|
Store Count |
|
|
Gross Square
Footage
|
United States - Retail Stores |
|
|
— |
|
|
(5) |
|
|
— |
|
|
|
485 |
|
|
|
United States - Outlet Stores |
|
|
1 |
|
|
— |
|
|
— |
|
|
|
146 |
|
|
|
Total |
|
|
1 |
|
|
(5) |
|
|
— |
|
|
|
631 |
|
|
5.4 million |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Quarter 2018 - Projected |
|
|
|
August 4, 2018 - Projected |
Company-Operated Stores |
|
|
Opened |
|
|
Closed |
|
|
Conversion |
|
|
|
Store Count |
|
|
Gross Square
Footage
|
United States - Retail Stores |
|
|
— |
|
|
(3) |
|
|
(27) |
|
|
|
455 |
|
|
|
United States - Outlet Stores |
|
|
3 |
|
|
— |
|
|
27 |
|
|
|
176 |
|
|
|
Total |
|
|
3 |
|
|
(3) |
|
|
— |
|
|
|
631 |
|
|
5.4 million |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Full Year 2018 - Projected |
|
|
|
February 2, 2019 - Projected |
Company-Operated Stores |
|
|
Opened |
|
|
Closed |
|
|
Conversion |
|
|
|
Store Count |
|
|
Gross Square
Footage
|
United States - Retail Stores |
|
|
— |
|
|
(11) |
|
|
(29) |
|
|
|
450 |
|
|
|
United States - Outlet Stores |
|
|
10 |
|
|
— |
|
|
29 |
|
|
|
184 |
|
|
|
Total |
|
|
10 |
|
|
(11) |
|
|
— |
|
|
|
634 |
|
|
5.4 million |
Express, Inc.
Mark Rupe, 614-474-4465
Vice President, Investor Relations
View source version on businesswire.com: https://www.businesswire.com/news/home/20180531005316/en/