Close

Form 8-K MENS WEARHOUSE INC For: Mar 11

March 12, 2015 6:05 AM EDT

 

 

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): March 11, 2015

 

The Men’s Wearhouse, Inc.

(Exact name of registrant as specified in its charter)

 

Texas
(State or other jurisdiction
 of incorporation)

 

1-16097
(Commission File Number)

 

74-1790172
(IRS Employer Identification No.)

 

6380 Rogerdale Road

Houston, Texas

(Address of principal executive offices)

 

77072

(Zip Code)

 

281-776-7000

(Registrant’s telephone number,
including area code)

 

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 Instruction A.2. below):

 

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o 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.

 

On March 11, 2015, The Men’s Wearhouse, Inc. (the “Company”) issued a press release reporting its earnings results for its fourth quarter and fiscal year ended January 31, 2015. A copy of the press release is attached as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.

 

The information in this Item 2.02 and Exhibit 99.1 attached hereto is intended to be furnished under Item 2.02 and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Act, except as expressly set forth by specific reference in such filing.

 

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits

 

The following exhibit is included in this Form 8-K.

 

99.1                           Press Release of the Company dated March 11, 2015.

 

2



 

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.

 

 

THE MEN’S WEARHOUSE, INC.

 

 

 

 

Date:  March 12, 2015

   By:

/s/ Brian T. Vaclavik

 

 

Brian T. Vaclavik

 

   Senior Vice President and Chief Accounting Officer

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description

 

 

 

99.1

 

Press Release of The Men’s Wearhouse, Inc. dated March 11, 2015.

 

4


Exhibit 99.1

 

GRAPHIC

 

For Immediate Release

 

 

News Release

 

Contact:

Investor Relations

(281) 776-7575

[email protected]

 

Kelly Dilts

Men’s Wearhouse, SVP, Finance & IR

 

Ken Dennard

Dennard · Lascar Associates

 

MEN’S WEARHOUSE REPORTS FISCAL 2014 RESULTS

 

·                  Legacy business continued strong performance

 

·                  Integration synergy run-rate ahead of schedule

 

·                  Company increases fiscal year 2017 EPS guidance to include K&G

 

·                  Conference call scheduled for Thursday, March 12th at 9:00 a.m. Eastern time

 

FREMONT, CA — March 11, 2015 — The Men’s Wearhouse (NYSE: MW) today announced consolidated financial results for the fiscal fourth quarter and year ended January 31, 2015.

 

GAAP loss per share for fiscal fourth quarter 2014 was $0.75 and adjusted loss per share was $0.03 excluding non-operating items(1).

 

GAAP loss per share for fiscal year 2014 was $0.01 and adjusted EPS was $2.58 excluding non-operating items(1).  Results for Jos. A. Bank are included in our financial statements beginning June 18, 2014, the date of the closing of the acquisition.

 

Doug Ewert, Men’s Wearhouse chief executive officer, commented, “We continue to be pleased with the robust earnings performance of our legacy brands.  Fueling this performance in the fourth quarter are comparable sales increases of 6.8% at Men’s Wearhouse, 8.6% at Moores and 6.8% at K&G.  And while Jos. A. Bank’s comparable sales were negative 6.6%, they were above our expectations.”

 

Ewert added, “We are extremely proud of the work done to date to incorporate Jos. A. Bank.  We have made significant progress on integrating Jos. A. Bank into the infrastructure of Men’s Wearhouse and have developed a robust process around synergy identification and realization.  In the nine months since the acquisition, Jos. A. Bank has transitioned many of the back office functions, began store training programs, began the work to instill its employees with the Men’s Wearhouse culture, and launched tuxedo rental in all its Jos. A. Bank locations.  All of this progress was made while exceeding our initial synergy run-rate target of $15 million as we ended the year with run-rate synergies of $35 million.

 

“Fiscal year 2015 will be the year of strategic transition for Jos. A. Bank as we work on unlocking customer facing opportunities.  Much of this work lies in systems conversions which will be completed in the second half of 2015.  As such, we are looking forward to the growth in sales and gross margins that we anticipate achieving in late 2015 and into 2016.

 

“We continue to be confident in our 2017 EPS guidance which has now been increased to include K&G. We expect profits to accelerate in 2016 with rebounding sales after three consecutive years of negative comps at Jos. A. Bank, realized cost synergies and modest growth in the legacy business. With the

 


(1) Adjusted information is non-GAAP financial information provided to enhance the user’s overall understanding of the Company’s current financial performance.  Reconciliations of adjusted financial information to GAAP results are included in the tables at the end of this release.

 

1



 

stable platform our legacy brands provide, we are able to focus on this transitional year for Jos. A. Bank as we complete the transition and integration of all the key areas during the year,” concluded Ewert.

 

FOURTH QUARTER AND FISCAL YEAR SALES REVIEW

 

The tables that follow are a summary of net sales for fiscal 2014 fourth quarter and full year ended January 31, 2015.  The dollars shown are U.S. dollars in millions and due to rounded numbers may not sum.  The Moores comparable sales change is based on the Canadian dollar.  The comparable sales shown below for Jos. A. Bank are a comparison to the full periods, not a comparison of the acquisition period since June 18, 2014. Comparable sales exclude the net sales of a store for any month of one period if the store was not owned or open throughout the same month of the prior period and include e-commerce net sales.

 

Fourth Quarter Net Sales Summary — Fiscal 2014

 

 

 

 

 

Net Sales

 

Comparable Sales Change

 

 

 

Net Sales Change

 

Current
Quarter

 

Current
Quarter

 

Prior Year
Quarter

 

Total Retail Segment

 

74.1

%

$

368.7

 

$

865.9

 

 

 

 

 

Men’s Wearhouse

 

8.4

%

$

29.3

 

$

379.4

 

6.8

%

(2.5

)%

Jos. A. Bank

 

n/a

 

$

337.0

 

$

337.0

 

(6.6

)%

1.8

%

Moores

 

0.8

%

$

0.5

 

$

59.0

 

8.6

%

(2.3

)%

K&G

 

1.6

%

$

1.3

 

$

82.6

 

6.8

%

(7.7

)%

MW Cleaners

 

8.0

%

$

0.6

 

$

7.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Apparel Segment

 

(1.4

)%

$

(0.9

)

$

62.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Company

 

65.6

%

$

367.8

 

$

928.4

 

 

 

 

 

 

Full Year Net Sales Summary — Fiscal 2014

 

 

 

 

 

Net Sales

 

Comparable Sales Change

 

 

 

Net Sales Change

 

Current Year

 

Current Year

 

Prior Year

 

Total Retail Segment

 

34.5

%

$

768.8

 

$

2,995.2

 

 

 

 

 

Men’s Wearhouse

 

5.0

%

$

80.6

 

$

1,686.9

 

3.9

%

0.7

%

Jos. A. Bank

 

n/a

 

$

684.0

 

$

684.0

 

(2.5

)%

(3.7

)%

Moores

 

1.6

%

$

4.0

 

$

258.3

 

8.6

%

(4.1

)%

K&G

 

(0.6

)%

$

(2.2

)

$

334.0

 

3.7

%

(5.5

)%

MW Cleaners

 

7.8

%

$

2.3

 

$

31.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Apparel Segment

 

4.3

%

$

10.6

 

$

257.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Company

 

31.5

%

$

779.3

 

$

3,252.5

 

 

 

 

 

 

2



 

Net sales at our largest brand, Men’s Wearhouse, which represented 41% of total fourth quarter sales, were up 8.4% from last year’s fourth quarter and comparable sales increased 6.8%.  On a comparable basis, increases in clothing product average unit retails (or the net selling price per unit) and average transactions per store more than offset a decrease in units sold per transaction. The higher margin tuxedo rental revenues comparable sales increased 5.7% in the fourth quarter of 2014.

 

Jos. A. Bank was 36% of the Company’s total fourth quarter sales.  Comparable sales for the fourth quarter decreased 6.6% with decreases in clothing product average unit retails and average transactions per store offset somewhat by an increase in units sold per transaction.  Moores, our Canadian retail brand, was 6% of the total fourth quarter sales and had a comparable sales increase of 8.6% due to an increase in clothing product average unit retails that more than offset a decrease in average transactions per store.  However, net sales for Moores only increased 0.8% due to an unfavorable change in the currency translation rate.  K&G was 9% of the Company’s total fourth quarter sales with a comparable sales increase of 6.8% due to an increase in average transactions per store which more than offset a decrease in average unit retails.  The Corporate Apparel segment, which represented 7% of total fourth quarter sales, had a sales decrease of 1.4%.

 

FISCAL FOURTH QUARTER CONSOLIDATED RESULTS REVIEW

 

Sales

 

Total net sales increased 65.6%, or $367.8 million, to $928.4 million from $560.6 million.

 

Retail segment sales for the quarter increased by 74.1%, or $368.7 million, due to $337.0 million in sales at Jos. A. Bank and an increase in comparable sales at all other retail brands.

 

Corporate apparel sales decreased by 1.4%, or $0.9 million.

 

Gross Margin

 

Total GAAP gross margin was $347.5 million.  Adjusted consolidated gross margin of $363.3 million increased $154.5 million or 74.0% compared to the prior year quarter.  The total adjusted gross margin rate increased 188 basis points primarily due to increased margin rates in all of our legacy retail brands.

 

Adjusted retail segment gross margin increased $155.5 million, or 81.6%.  The adjusted retail segment gross margin rate increased 164 basis points including Jos. A. Bank and increased 158 basis points excluding Jos. A. Bank.

 

Corporate apparel gross margin decreased $1.0 million, or 5.5%, and decreased 122 basis points.

 

Advertising

 

Advertising expenses increased $26.7 million to $59.2 million, an increase of 82.1%, or 58 basis points, compared to the prior quarter primarily due to Jos. A. Bank advertising expenses.

 

SG&A

 

GAAP SG&A expenses increased $104.2 million, including the $42.6 million arbitration settlement, to $330.3 million, an increase of 46.1% but a decrease of 475 basis points.  Adjusted SG&A expenses were 687 basis points favorable to the prior year with the leverage of Jos. A. Bank SG&A primarily achieved from the higher mix of retail clothing sales in the fourth quarter.  Additionally, all legacy retail brands had favorable basis point decreases.  On an absolute dollar basis, adjusted SG&A increased by $72.1 million, or 34.8%, primarily due to the addition of Jos. A. Bank SG&A and payroll related costs at Men’s Wearhouse.

 

3



 

Operating Income/Loss

 

GAAP operating loss was $42.0 million compared to GAAP operating loss of $49.7 million last year.  Adjusted operating income was $24.9 million, an increase of $55.7 million, or 180.9%, over the prior year adjusted operating loss of $30.8 million.

 

Interest and Taxes

 

Net interest expense for the fourth quarter was $26.5 million.

 

The effective tax rate for the fourth quarter was 47.5%.  Excluding the impact of acquisition and integration costs, the adjusted effective tax rate was 19.4%.  The 19.4% rate is a benefit as the fourth quarter is a loss.

 

Net Loss

 

GAAP net loss was $35.9 million compared to GAAP net loss of $30.4 million last year.  GAAP loss per share was $0.75 compared to $0.64 in the prior year quarter.  Adjusted net loss was $1.3 million, or $0.03 adjusted loss per share, compared to adjusted net loss of $17.9 million, or $0.38 adjusted loss per share last year.

 

JOS. A. BANK STANDALONE FISCAL FOURTH QUARTER HIGHLIGHTS(2)

 

Total sales decreased 5.4% to $337.0 million from prior year fourth quarter.  Total clothing margin excluding occupancy costs decreased 165 basis points to 51.6%.

 

Occupancy costs increased from $35.7 million in the prior year, or 10.0% of total sales, to $37.1 million, or 11.0% of total sales in the current period primarily due to deleveraging caused by the decrease in Jos. A. Bank comparable sales and the impact of new stores.

 

FISCAL YEAR RESULTS REVIEW

 

Sales

 

Total net sales increased 31.5%, or $779.3 million, to $3,252.5 million, up from $2,473.2 million.

 

Year-to-date retail segment sales increased by 34.5%, or $768.8 million, due to $684.0 million in sales at Jos. A. Bank since the closing of the acquisition and an increase in comparable sales at all other retail brands.

 

Corporate apparel sales increased by 4.3%, or $10.6 million.

 

Gross Margin

 

Total GAAP gross margin was $1,358.6 million.  Adjusted consolidated gross margin of $1,401.9 million was an increase of $312.9 million, or 28.7%, compared to the prior year.  The total adjusted gross margin rate decreased 93 basis points primarily due to lower margins at Jos. A. Bank.

 

Adjusted retail segment gross margin increased $309.7 million, or 30.5%.  The adjusted retail segment gross margin rate decreased 137 basis points including Jos. A. Bank and increased 49 basis points excluding Jos. A. Bank.

 

Corporate apparel gross margin increased $3.2 million, or 4.4%, and increased 4 basis points.

 


(2) Based on adjusted information provided to enhance the user’s overall understanding of Jos. A. Bank’s current financial performance and includes reclassifications to conform Jos. A. Bank’s historical results with the Company’s current external reporting presentation.  A reconciliation of the Jos. A. Bank selected metrics is included in the table at the end of this release.

 

4



 

Advertising

 

Advertising expenses increased $67.2 million to $168.3 million, an increase of 66.5% or 109 basis points, primarily due to the Jos. A. Bank advertising expenses and the brand advertising associated with the rollout of Joseph Abboud.

 

SG&A

 

GAAP SG&A expenses increased $268.3 million to $1,117.1 million, an increase of 31.6% and 3 basis points.  Adjusted SG&A expenses were 312 basis points favorable to the prior year.  On an absolute dollar basis adjusted SG&A increased by $156.6 million, or 19.1%, primarily due to the addition of Jos. A. Bank SG&A.

 

Operating Income

 

GAAP operating income was $73.2 million compared to GAAP operating income of $129.6 million last year.  Adjusted operating income was $257.6 million, an increase of $89.1 million, or 52.9%, over the prior year adjusted operating income of $168.5 million.

 

Interest and Taxes

 

Net interest expense for the year was $65.7 million.

 

The effective tax rate for the year was 101.8%.  Excluding the impact of non-deductible transaction costs, the adjusted effective tax rate was 34.8%.

 

Net Earnings/Loss

 

GAAP net loss was $0.4 million compared to GAAP net earnings of $83.8 million last year.  GAAP loss per share was $0.01 compared to a GAAP diluted earnings of $1.70 last year.  Adjusted net earnings were $124.8 million, or $2.58 adjusted diluted earnings per share, compared to adjusted net earnings of $109.3 million, or $2.21 adjusted diluted earnings per share last year.

 

BALANCE SHEET

 

In connection with the acquisition of Jos. A. Bank, debt at the end of the fourth quarter was approximately $1.7 billion.

 

Inventories increased $338.9 million to $938.3 million from $599.5 million due primarily to Jos. A. Bank and inventory related to Joseph Abboud.  The remaining increase was primarily driven by new store openings at Men’s Wearhouse.

 

Capital expenditures for the fiscal year 2014 were $96.4 million compared to $108.2 million in the prior year.

 

HISTORICAL CONSOLIDATED BASELINES OF OPERATING RESULTS

 

We are providing historical baselines of operating results for fiscal year 2014.  These baselines include Jos. A. Bank operations for the full year and exclude items we believe are not indicative of our core operating results as well as certain items related to the acquisition of Jos. A. Bank.  We plan to evaluate future results against this historical baseline.

 

5



 

Historical Consolidated Baseline for Fiscal Year 2014 by Quarter (1)

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year

 

 

 

Q1

 

Q2

 

Q3

 

Q4

 

2014 Baseline

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

$

632,136

 

$

646,189

 

$

634,447

 

$

767,264

 

$

2,680,036

 

Tuxedo rental services

 

106,147

 

165,130

 

132,690

 

47,417

 

451,384

 

Alteration and other services

 

52,788

 

51,953

 

52,025

 

51,258

 

208,024

 

Total retail sales

 

791,071

 

863,272

 

819,162

 

865,939

 

3,339,444

 

Corporate apparel clothing product sales

 

56,825

 

66,656

 

71,475

 

62,420

 

257,376

 

Total net sales

 

847,896

 

929,928

 

890,637

 

928,359

 

3,596,820

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin:

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

357,691

 

358,961

 

358,566

 

406,502

 

1,481,720

 

Tuxedo rental services

 

89,083

 

137,234

 

109,704

 

37,522

 

373,543

 

Alteration and other services

 

15,983

 

14,773

 

14,852

 

14,825

 

60,433

 

Occupancy costs

 

(108,405

)

(113,651

)

(115,536

)

(112,816

)

(450,408

)

Total retail gross margin

 

354,352

 

397,317

 

367,586

 

346,033

 

1,465,288

 

Corporate apparel clothing product

 

17,078

 

20,024

 

22,388

 

17,228

 

76,718

 

Total gross margin

 

371,430

 

417,341

 

389,974

 

363,261

 

1,542,006

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising expense

 

41,987

 

47,130

 

42,075

 

59,194

 

190,386

 

Selling, general and administrative expenses

 

262,099

 

267,728

 

262,214

 

279,173

 

1,071,215

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

67,344

 

$

102,483

 

$

85,685

 

$

24,894

 

$

280,405

 

 


(1) See Use of Non-GAAP Financial Measures for reconciliation to GAAP.

 

FINANCIAL GUIDANCE

 

The Company has increased its 2017 guidance to include K&G operations and now expects adjusted EPS to be in the range of $5.75 to $6.25.

 

For fiscal year 2015, the Company expects adjusted diluted earnings per share in a range of $2.70 to $2.90, an increase of 13.9% to 22.4% over the prior year historical baseline diluted earnings per share of $2.37.  The historical baseline diluted earnings per share is calculated using adjusted weighted average diluted shares of 48.2 million, adjusted tax rate of 34.8% and the expected fiscal year 2015 net interest expense of approximately $105 million.

 

The Company expects Jos. A. Bank comparable sales to continue to be down throughout the first half of the year with improvement in the second half and gross margin to increase for the year but follow a similar pattern to sales.

 

CALL AND WEBCAST INFORMATION

 

At 9:00 a.m. Eastern time on Thursday, March 12, 2015, management will host a conference call and real time webcast to discuss fiscal 2014 fourth quarter and full year results.

 

To access the conference call, dial 412-902-0030.  To access the live webcast presentation, visit the Investor Relations section of the Company’s website at http://ir.menswearhouse.com. A telephonic replay will be available through March 19, 2015 by calling 201-612-7415 and entering the access code of 13602155#, or a webcast archive will be available free on the website for approximately 90 days.

 

6



 

STORE INFORMATION

 

 

 

January 31, 2015

 

February 1, 2014

 

 

 

Number of
Stores

 

Sq. Ft.
(000’s)

 

Number of
Stores

 

Sq. Ft.
(000’s)

 

 

 

 

 

 

 

 

 

 

 

Men’s Wearhouse

 

698

 

3,955.7

 

661

 

3,774.3

 

 

 

 

 

 

 

 

 

 

 

Jos. A. Bank (a)

 

636

 

2,922.2

 

 

 

 

 

 

 

 

 

 

 

 

 

Men’s Wearhouse and Tux

 

210

 

291.2

 

248

 

344.0

 

 

 

 

 

 

 

 

 

 

 

Moores, Clothing for Men

 

123

 

779.0

 

121

 

769.3

 

 

 

 

 

 

 

 

 

 

 

K&G (b)

 

91

 

2,164.4

 

94

 

2,228.8

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,758

 

10,112.5

 

1,124

 

7,116.4

 

 


(a)  Excludes 15 franchise stores.

(b)  83 and 85 stores, respectively, offering women’s apparel.

 

Founded in 1973, Men’s Wearhouse is one of North America’s largest specialty retailers of men’s apparel with 1,758 stores.  The Men’s Wearhouse, Jos. A. Bank, Moores and K&G stores carry a full selection of suits, sport coats, furnishings and accessories in exclusive and non-exclusive merchandise brands and Men’s Wearhouse and Tux stores carry a limited selection.  Most K&G stores carry a full selection of women’s apparel.  Tuxedo rentals are available in the Men’s Wearhouse, Jos. A. Bank, Moores and Men’s Wearhouse and Tux stores.  Additionally, Men’s Wearhouse operates a global corporate apparel and workwear group consisting of Twin Hill in the United States and Dimensions, Alexandra and Yaffy in the United Kingdom.

 

This press release contains forward-looking information.  The forward-looking statements are made pursuant to the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements are not guarantees of future performance and a variety of factors could cause actual results to differ materially from the anticipated or expected results expressed in or suggested by these forward-looking statements.  These forward-looking statements may be significantly impacted by various factors, including, but not limited to: actions by governmental entities, domestic and international economic activity and inflation, success, or lack thereof, in executing our internal operating plans and new store and new market expansion plans, including successful integration of acquisitions, including Jos. A. Bank, performance issues with key suppliers, disruption in buying trends due to homeland security concerns, severe weather, foreign currency fluctuations, government export and import policies, aggressive advertising or marketing activities of competitors, and legal proceedings. Future results will also be dependent upon our ability to continue to identify and complete successful expansions and penetrations into existing and new markets and our ability to integrate such expansions with our existing operations.

 

The forward-looking statements in this press release speak only as of the date hereof. Except for the ongoing obligations of Men’s Wearhouse to disclose material information under the federal securities laws, Men’s Wearhouse undertakes no obligation to revise or update publicly any forward-looking statement, except as required by law.  Other factors that may impact the forward-looking statements are described in Men’s Wearhouse’s annual report on Form 10-K for the fiscal year ended February 1, 2014 and quarterly reports on Form 10-Q.  For additional information on Men’s Wearhouse, please visit the Company’s websites at www.menswearhouse.com, www.josbank.com, www.josephabboud.com, www.mooresclothing.com, www.kgstores.com, www.twinhill.com, www.dimensions.co.uk and www.alexandra.co.uk.

 

7



 

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF (LOSS) EARNINGS

(Unaudited)

 

For the Three Months Ended January 31, 2015 and February 1, 2014

(In thousands, except per share data)

 

 

 

Three Months Ended

 

Variance

 

 

 

 

 

% of

 

 

 

% of

 

 

 

 

 

Basis

 

 

 

2014

 

Sales

 

2013

 

Sales

 

Dollar

 

%

 

Points

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

$

767,264

 

82.65

%

$

419,130

 

74.77

%

$

348,134

 

83.06

%

7.88

 

Tuxedo rental services

 

47,417

 

5.11

%

43,504

 

7.76

%

3,913

 

8.99

%

(2.65

)

Alteration and other services

 

51,258

 

5.52

%

34,642

 

6.18

%

16,616

 

47.96

%

(0.66

)

Total retail sales

 

865,939

 

93.28

%

497,276

 

88.71

%

368,663

 

74.14

%

4.56

 

Corporate apparel clothing product

 

62,420

 

6.72

%

63,276

 

11.29

%

(856

)

(1.35

)%

(4.56

)

Total net sales

 

928,359

 

100.00

%

560,552

 

100.00

%

367,807

 

65.62

%

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of sales

 

580,856

 

62.57

%

351,758

 

62.75

%

229,098

 

65.13

%

(0.18

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin (a):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

390,854

 

50.94

%

221,676

 

52.89

%

169,178

 

76.32

%

(1.95

)

Tuxedo rental services

 

37,522

 

79.13

%

35,585

 

81.80

%

1,937

 

5.44

%

(2.67

)

Alteration and other services

 

14,825

 

28.92

%

6,669

 

19.25

%

8,156

 

122.30

%

9.67

 

Occupancy costs

 

(112,926

)

(13.04

)%

(73,375

)

(14.76

)%

(39,551

)

(53.90

)%

1.71

 

Total retail gross margin

 

330,275

 

38.14

%

190,555

 

38.32

%

139,720

 

73.32

%

(0.18

)

Corporate apparel clothing product

 

17,228

 

27.60

%

18,239

 

28.82

%

(1,011

)

(5.54

)%

(1.22

)

Total gross margin

 

347,503

 

37.43

%

208,794

 

37.25

%

138,709

 

66.43

%

0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising expenses

 

59,194

 

6.38

%

32,499

 

5.80

%

26,695

 

82.14

%

0.58

 

Selling, general and administrative expenses

 

330,259

 

35.57

%

226,013

 

40.32

%

104,246

 

46.12

%

(4.75

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

(41,950

)

(4.52

)%

(49,718

)

(8.87

)%

7,768

 

(15.62

)%

4.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest

 

(26,522

)

(2.86

)%

(1,048

)

(0.19

)%

(25,474

)

2430.73

%

(2.67

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

(68,472

)

(7.38

)%

(50,766

)

(9.06

)%

(17,706

)

34.88

%

1.68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefit for income taxes

 

(32,550

)

(3.51

)%

(20,571

)

(3.67

)%

(11,979

)

58.23

%

0.16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss including non-controlling interest

 

(35,922

)

(3.87

)%

(30,195

)

(5.39

)%

(5,727

)

18.97

%

1.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to non-controlling interest

 

 

0.00

%

(252

)

(0.04

)%

252

 

NM

 

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to common shareholders

 

$

(35,922

)

(3.87

)%

$

(30,447

)

(5.43

)%

$

(5,475

)

17.98

%

1.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per diluted common share attributable to common shareholders

 

$

(0.75

)

 

 

$

(0.64

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average diluted common shares outstanding:

 

48,043

 

 

 

47,411

 

 

 

 

 

 

 

 

 

 


(a)  Gross margin percent of sales is calculated as a percentage of related sales.

 

8



 

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF (LOSS) EARNINGS

(Unaudited)

 

For the Twelve Months Ended January 31, 2015 and February 1, 2014

(In thousands, except per share data)

 

 

 

Twelve Months Ended

 

Variance

 

 

 

 

 

% of

 

 

 

% of

 

 

 

 

 

Basis

 

 

 

2014

 

Sales

 

2013

 

Sales

 

Dollar

 

%

 

Points

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

$

2,365,463

 

72.73

%

$

1,667,535

 

67.42

%

$

697,928

 

41.85

%

5.30

 

Tuxedo rental services

 

442,866

 

13.62

%

411,864

 

16.65

%

31,002

 

7.53

%

(3.04

)

Alteration and other services

 

186,843

 

5.74

%

147,023

 

5.94

%

39,820

 

27.08

%

(0.20

)

Total retail sales

 

2,995,172

 

92.09

%

2,226,422

 

90.02

%

768,750

 

34.53

%

2.07

 

Corporate apparel clothing product

 

257,376

 

7.91

%

246,811

 

9.98

%

10,565

 

4.28

%

(2.07

)

Total net sales

 

3,252,548

 

100.00

%

2,473,233

 

100.00

%

779,315

 

31.51

%

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of sales

 

1,893,934

 

58.23

%

1,384,223

 

55.97

%

509,711

 

36.82

%

2.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin (a):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

1,266,913

 

53.56

%

925,578

 

55.51

%

341,335

 

36.88

%

(1.95

)

Tuxedo rental services

 

357,888

 

80.81

%

347,556

 

84.39

%

10,332

 

2.97

%

(3.57

)

Alteration and other services

 

52,616

 

28.16

%

33,294

 

22.65

%

19,322

 

58.03

%

5.52

 

Occupancy costs

 

(395,521

)

(13.21

)%

(290,896

)

(13.07

)%

(104,625

)

(35.97

)%

(0.14

)

Total retail gross margin

 

1,281,896

 

42.80

%

1,015,532

 

45.61

%

266,364

 

26.23

%

(2.81

)

Corporate apparel clothing product

 

76,718

 

29.81

%

73,478

 

29.77

%

3,240

 

4.41

%

0.04

 

Total gross margin

 

1,358,614

 

41.77

%

1,089,010

 

44.03

%

269,604

 

24.76

%

(2.26

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising expenses

 

168,266

 

5.17

%

101,083

 

4.09

%

67,183

 

66.46

%

1.09

 

Selling, general and administrative expenses

 

1,117,138

 

34.35

%

848,798

 

34.32

%

268,340

 

31.61

%

0.03

 

Goodwill impairment charge

 

 

0.00

%

9,501

 

0.38

%

(9,501

)

NM

 

(0.38

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

73,210

 

2.25

%

129,628

 

5.24

%

(56,418

)

(43.52

)%

(2.99

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest

 

(65,676

)

(2.02

)%

(2,820

)

(0.11

)%

(62,856

)

2228.94

%

(1.91

)

Loss on extinguishment of debt

 

(2,158

)

(0.07

)%

 

0.00

%

(2,158

)

NM

 

(0.07

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

5,376

 

0.17

%

126,808

 

5.13

%

(121,432

)

(95.76

)%

(4.96

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

5,471

 

0.17

%

42,591

 

1.72

%

(37,120

)

(87.15

)%

(1.55

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings including non-controlling interest

 

(95

)

(0.00

)%

84,217

 

3.41

%

(84,312

)

(100.11

)%

(3.41

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to non-controlling interest

 

(292

)

(0.01

)%

(426

)

(0.02

)%

134

 

31.46

%

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings attributable to common shareholders

 

$

(387

)

(0.01

)%

$

83,791

 

3.39

%

$

(84,178

)

(100.46

)%

(3.40

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings per diluted common share attributable to common shareholders

 

$

(0.01

)

 

 

$

1.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average diluted common shares outstanding:

 

47,899

 

 

 

49,162

 

 

 

 

 

 

 

 

 

 


(a)  Gross margin percent of sales is calculated as a percentage of related sales.

 

9



 

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

 

January 31,

 

February 1,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

62,261

 

$

59,252

 

Accounts receivable, net

 

73,266

 

63,153

 

Inventories

 

938,336

 

599,486

 

Other current assets

 

175,574

 

93,206

 

 

 

 

 

 

 

Total current assets

 

1,249,437

 

815,097

 

Property and equipment, net

 

566,074

 

408,162

 

Tuxedo rental product, net

 

132,672

 

142,816

 

Goodwill

 

887,936

 

126,003

 

Intangible assets, net

 

668,259

 

58,027

 

Other assets

 

42,380

 

5,125

 

 

 

 

 

 

 

Total assets

 

$

3,546,758

 

$

1,555,230

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

209,867

 

$

148,762

 

Accrued expenses and other current liabilities

 

268,935

 

175,797

 

Income taxes payable

 

1,609

 

730

 

Current maturities of long-term debt

 

11,000

 

10,000

 

 

 

 

 

 

 

Total current liabilities

 

491,411

 

335,289

 

 

 

 

 

 

 

Long-term debt

 

1,676,232

 

87,500

 

Deferred taxes and other liabilities

 

409,326

 

109,292

 

 

 

 

 

 

 

Total liabilities

 

2,576,969

 

532,081

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Preferred stock

 

 

 

Common stock

 

482

 

476

 

Capital in excess of par

 

440,907

 

412,043

 

Retained earnings

 

537,263

 

572,712

 

Accumulated other comprehensive (loss) income

 

(5,671

)

27,311

 

Treasury stock, at cost

 

(3,192

)

(3,407

)

 

 

 

 

 

 

Total equity attributable to common shareholders

 

969,789

 

1,009,135

 

 

 

 

 

 

 

Non-controlling interest

 

 

14,014

 

 

 

 

 

 

 

Total equity

 

969,789

 

1,023,149

 

 

 

 

 

 

 

Total liabilities and equity

 

$

3,546,758

 

$

1,555,230

 

 

10



 

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

For the Twelve Months Ended January 31, 2015 and February 1, 2014

(In thousands)

 

 

 

Twelve Months Ended

 

 

 

2014

 

2013

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net (loss) earnings including non-controlling interest

 

$

(95

)

$

84,217

 

Non-cash adjustments to net (loss) earnings:

 

 

 

 

 

Depreciation and amortization

 

112,659

 

88,749

 

Tuxedo rental product amortization

 

34,424

 

32,266

 

Deferred financing costs amortization

 

4,903

 

523

 

Discount on long-term debt amortization

 

982

 

 

Loss on extinguishment of debt

 

2,158

 

 

Loss on disposition of assets

 

12,328

 

158

 

Goodwill impairment charge

 

 

9,501

 

Other

 

4,175

 

22,347

 

Changes in operating assets and liabilities

 

(76,770

)

(48,831

)

 

 

 

 

 

 

Net cash provided by operating activities

 

94,764

 

188,930

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Capital expenditures

 

(96,420

)

(108,200

)

Acquisition of business, net of cash

 

(1,491,393

)

(94,906

)

Proceeds from sales of property and equipment

 

160

 

4,127

 

 

 

 

 

 

 

Net cash used in investing activities

 

(1,587,653

)

(198,979

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Proceeds from new term loan

 

1,089,000

 

 

Payments on new term loan

 

(2,750

)

 

Proceeds from asset-based revolving credit facility

 

348,000

 

 

Payments on asset-based revolving credit facility

 

(348,000

)

 

Proceeds from bond issuance

 

600,000

 

 

Deferred financing costs

 

(51,080

)

(1,776

)

Proceeds from previous term loan

 

 

100,000

 

Payments on previous term loan

 

(97,500

)

(2,500

)

Cash dividends paid

 

(34,785

)

(35,549

)

Purchase of non-controlling interest

 

(6,651

)

 

Proceeds from issuance of common stock

 

8,082

 

10,739

 

Tax payments related to vested deferred stock units

 

(6,940

)

(3,865

)

Excess tax benefits from share-based plans

 

3,766

 

2,145

 

Repurchases of common stock

 

(251

)

(152,129

)

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

1,500,891

 

(82,935

)

 

 

 

 

 

 

Effect of exchange rate changes

 

(4,993

)

(3,827

)

 

 

 

 

 

 

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

3,009

 

(96,811

)

 

 

 

 

 

 

Balance at beginning of period

 

59,252

 

156,063

 

Balance at end of period

 

$

62,261

 

$

59,252

 

 

11



 

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES

UNAUDITED NON-GAAP FINANCIAL MEASURES

(In thousands, except per share amounts)

 

Use of Non-GAAP Financial Measures

 

We have provided adjusted information in addition to providing financial results in accordance with GAAP.  This non-GAAP financial information is provided to enhance the user’s overall understanding of the Company’s current financial performance.  Specifically, we believe the adjusted results provide useful information by excluding items we believe are not indicative of our core operating results as well as certain items related to the acquisition of Jos. A. Bank.  The non-GAAP financial information should be considered in addition to, not as a substitute for or as being superior to, operating income, cash flows, or other measures of financial performance prepared in accordance with GAAP.

 

We have provided non-GAAP financial measures including adjusted statements of earnings information, historical consolidated baselines of operating results for fiscal year 2014 and Jos. A. Bank selected metrics.

 

A reconciliation of this non-GAAP information to our actual results follows and may not sum due to rounded numbers.

 

12



 

GAAP to Adjusted Statements of Earnings Information

 

GAAP to Adjusted - Three Months Ended January 31, 2015

 

 

 

GAAP

 

Acquisition

 

Purchase

 

 

 

Adjusted

 

 

 

Results

 

& Integration (1)

 

Acctg Allocation

 

Other (2)

 

Results

 

Net sales

 

$

928,359

 

$

 

$

 

$

 

$

928,359

 

 

 

 

 

 

 

 

 

 

 

 

 

Total retail gross margin

 

330,275

 

 

15,758

 

 

346,033

 

Corporate apparel clothing product

 

17,228

 

 

 

 

17,228

 

Total gross margin

 

347,503

 

 

15,758

 

 

363,261

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising expense

 

59,194

 

 

 

 

59,194

 

Selling, general and administrative expenses

 

330,259

 

(6,922

)

(2,469

)

(41,695

)

279,173

 

Operating (loss) income

 

(41,950

)

6,922

 

18,227

 

41,695

 

24,894

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest

 

(26,522

)

 

 

 

(26,522

)

Loss on extinguishment of debt

 

 

 

 

 

 

(Benefit) provision for income taxes

 

(32,550

)

14,007

 

3,529

 

14,699

 

(315

)

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings including non-controlling interest

 

(35,922

)

(7,085

)

14,698

 

26,996

 

(1,313

)

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to non-controlling interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings attributable to common shareholders

 

$

(35,922

)

$

(7,085

)

$

14,698

 

$

26,996

 

$

(1,313

)

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings per diluted common share attributable to common shareholders

 

$

(0.75

)

$

(0.15

)

$

0.30

 

$

0.56

 

$

(0.03

)

 


(1) Acquisition & integration relates to Jos. A. Bank and Joseph Abboud.

(2) Other relates to a Joseph Abboud licensee arbitration settlement, K&G strategic alternative review, costs related to store closure and cost reduction initiatives offset by a settlement with Visa/Mastercard.

 

GAAP to Adjusted - Three Months Ended February 1, 2014

 

 

 

GAAP

 

Acquisition

 

Purchase

 

 

 

Adjusted

 

 

 

Results

 

& Integration (1)

 

Acctg Allocation

 

Other (2)

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

560,552

 

$

 

$

 

$

 

$

560,552

 

 

 

 

 

 

 

 

 

 

 

 

 

Total retail gross margin

 

190,555

 

 

 

 

190,555

 

Corporate apparel clothing product

 

18,239

 

 

 

 

18,239

 

Total gross margin

 

208,794

 

 

 

 

208,794

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising expense

 

32,499

 

 

 

 

32,499

 

Selling, general and administrative expenses

 

226,013

 

(2,316

)

 

(16,643

)

207,054

 

Operating (loss) income

 

(49,718

)

2,316

 

 

16,643

 

(30,759

)

 

 

 

 

 

 

 

 

 

 

 

 

Net interest

 

(1,048

)

 

 

 

(1,048

)

Loss on extinguishment of debt

 

 

 

 

 

 

(Benefit) provision for income taxes

 

(20,571

)

(1,066

)

 

7,433

 

(14,204

)

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings including non-controlling interest

 

(30,195

)

3,382

 

 

9,211

 

(17,602

)

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to non-controlling interest

 

(252

)

 

 

 

(252

)

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings attributable to common shareholders

 

$

(30,447

)

$

3,382

 

$

 

$

9,211

 

$

(17,854

)

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings per diluted common share attributable to common shareholders

 

$

(0.64

)

$

0.07

 

$

 

$

0.19

 

$

(0.38

)

 


(1) Acquisition & integration relates to Joseph Abboud.

(2) Other includes costs associated with various strategic projects, the shut down of K&G e-commerce and separation costs with executives.

 

13



 

GAAP to Adjusted - Twelve Months Ended January 31, 2015

 

 

 

GAAP

 

Acquisition

 

Purchase

 

 

 

Adjusted

 

 

 

Results

 

& Integration (1)

 

Acctg Allocation

 

Other (2)

 

Results

 

Net sales

 

$

3,252,548

 

$

 

$

 

$

 

$

3,252,548

 

 

 

 

 

 

 

 

 

 

 

 

 

Total retail gross margin

 

1,281,896

 

10,552

 

32,747

 

 

1,325,194

 

Corporate apparel clothing product

 

76,718

 

 

 

 

76,718

 

Total gross margin

 

1,358,614

 

10,552

 

32,747

 

 

1,401,912

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising expense

 

168,266

 

 

 

 

168,266

 

Selling, general and administrative expenses

 

1,117,138

 

(88,165

)

(6,107

)

(46,836

)

976,029

 

Operating income

 

73,210

 

98,717

 

38,854

 

46,836

 

257,617

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest

 

(65,676

)

 

 

 

(65,676

)

Loss on extinguishment of debt

 

(2,158

)

2,158

 

 

 

 

Provision for income taxes

 

5,471

 

31,536

 

13,533

 

16,313

 

66,853

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings including non-controlling interest

 

(95

)

69,339

 

25,321

 

30,523

 

125,088

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to non-controlling interest

 

(292

)

 

 

 

(292

)

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings attributable to common shareholders

 

$

(387

)

$

69,339

 

$

25,321

 

$

30,523

 

$

124,796

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) earnings per diluted common share attributable to common shareholders

 

$

(0.01

)

$

1.44

 

$

0.53

 

$

0.63

 

$

2.58

 

 


(1) Acquisition & integration relates to Jos. A. Bank and Joseph Abboud.

(2) Other relates to a Joseph Abboud licensee arbitration settlement, K&G strategic alternative review, costs related to store closure and cost reduction initiatives offset by a settlement with Visa/Mastercard.

 

GAAP to Adjusted - Twelve Months Ended February 1, 2014

 

 

 

GAAP

 

Acquisition

 

Purchase

 

 

 

Adjusted

 

 

 

Results

 

& Integration (1)

 

Acctg Allocation

 

Other (2)

 

Results

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

2,473,233

 

$

 

$

 

$

 

$

2,473,233

 

 

 

 

 

 

 

 

 

 

 

 

 

Total retail gross margin

 

1,015,532

 

 

 

 

1,015,532

 

Corporate apparel clothing product

 

73,478

 

 

 

 

73,478

 

Total gross margin

 

1,089,010

 

 

 

 

1,089,010

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising expense

 

101,083

 

 

 

 

101,083

 

Selling, general and administrative expenses

 

858,299

 

(6,746

)

 

(32,101

)

819,452

 

Operating income

 

129,628

 

6,746

 

 

32,101

 

168,475

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest

 

(2,820

)

 

 

 

(2,820

)

Loss on extinguishment of debt

 

 

 

 

 

 

Provision for income taxes

 

42,591

 

2,497

 

 

10,837

 

55,926

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings including non-controlling interest

 

84,217

 

4,249

 

 

21,264

 

109,730

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to non-controlling interest

 

(426

)

 

 

 

(426

)

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to common shareholders

 

$

83,791

 

$

4,249

 

$

 

$

21,264

 

$

109,304

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per diluted common share attributable to common shareholders

 

$

1.70

 

$

0.09

 

$

 

$

0.43

 

$

2.21

 

 


(1) Acquisition & integration relates to Joseph Abboud.

(2) Other includes the non-cash write-off of K&G goodwill, costs associated with the shut down of K&G e-commerce, separation costs with executives, various strategic projects and store closure costs partially offset by a gain on the sale of an office building.

 

14



 

GAAP to Historical Baselines of Operating Results — Fiscal Year 2014 by Quarter and Full Year

 

Historical Consolidated Baseline First Quarter FY 2014 - Three Months Ended May 3, 2014

 

 

 

 

 

 

 

Purchase

 

Acquisition,

 

 

 

 

 

MW GAAP

 

JOSB GAAP

 

Accounting

 

Integration &

 

Historical

 

 

 

Results

 

Results (1)

 

Adjustments (2)

 

Other (3)

 

Baseline

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

$

433,024

 

$

199,112

 

$

 

$

 

$

632,136

 

Tuxedo rental services

 

101,663

 

4,484

 

 

 

106,147

 

Alteration and other services

 

38,962

 

13,826

 

 

 

52,788

 

Total retail sales

 

573,649

 

217,422

 

 

 

791,071

 

Corporate apparel clothing product

 

56,825

 

 

 

 

56,825

 

Total net sales

 

630,474

 

217,422

 

 

 

847,896

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin:

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

241,547

 

116,135

 

9

 

 

357,691

 

Tuxedo rental services

 

86,346

 

2,737

 

 

 

89,083

 

Alteration and other services

 

11,240

 

4,743

 

 

 

15,983

 

Occupancy costs

 

(72,847

)

(34,474

)

(1,084

)

 

(108,405

)

Total retail gross margin

 

266,286

 

89,141

 

(1,075

)

 

354,352

 

Corporate apparel clothing product

 

17,078

 

 

 

 

 

17,078

 

Total gross margin

 

283,364

 

89,141

 

(1,075

)

 

371,430

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising expense

 

28,771

 

13,216

 

 

 

41,987

 

Selling, general and administrative expenses

 

227,312

 

136,630

 

 

(101,843

)

262,099

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

$

27,281

 

$

(60,705

)

$

(1,075

)

$

101,843

 

$

67,344

 

 


(1) As filed in Jos. A. Bank’s 10-Q and reclassified to be consistent with Men’s Wearhouse reporting.

(2) Adjustments to Jos. A. Bank’s 10-Q reported balances for change from FIFO to average weighted cost and elimination of tenant improvement allowance credits.

(3) Other relates primarily to strategic alternative review and SG&A reduction program costs.

 

Historical Consolidated Baseline Second Quarter FY 2014 - Three Months Ended August 2, 2014

 

 

 

 

 

 

 

Purchase

 

Acquisition,

 

 

 

 

 

GAAP

 

JOSB Results

 

Accounting

 

Integration &

 

Historical

 

 

 

Results

 

5/4 - 6/17/14 (1)

 

Adjustments (2)

 

Other (3)

 

Baseline

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

$

530,728

 

$

115,461

 

$

 

$

 

$

646,189

 

Tuxedo rental services

 

161,096

 

4,034

 

 

 

165,130

 

Alteration and other services

 

44,598

 

7,355

 

 

 

51,953

 

Total retail sales

 

736,422

 

126,850

 

 

 

863,272

 

Corporate apparel clothing product

 

66,656

 

 

 

 

66,656

 

Total net sales

 

803,078

 

126,850

 

 

 

929,928

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin:

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

287,374

 

64,038

 

7,549

 

 

358,961

 

Tuxedo rental services

 

134,868

 

2,366

 

 

 

137,234

 

Alteration and other services

 

11,699

 

3,074

 

 

 

14,773

 

Occupancy costs

 

(95,423

)

(17,450

)

(778

)

 

(113,651

)

Total retail gross margin

 

338,518

 

52,028

 

6,771

 

 

397,317

 

Corporate apparel clothing product

 

20,024

 

 

 

 

 

20,024

 

Total gross margin

 

358,542

 

52,028

 

6,771

 

 

417,341

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising expense

 

38,226

 

8,904

 

 

 

47,130

 

Selling, general and administrative expenses

 

277,612

 

33,946

 

(906

)

(42,924

)

267,728

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

$

42,704

 

$

9,178

 

$

7,677

 

$

42,924

 

$

102,483

 

 


(1) Reclassified to be consistent with Men’s Wearhouse reporting.

(2) Adjustments to 10-Q reported balances primarily for inventory write-up elimination, change from FIFO to average weighted cost and elimination of tenant improvement allowance credits.

(3) Other relates primarily to strategic alternative review and SG&A reduction program costs.

 

15



 

Historical Consolidated Baseline Third Quarter FY 2014 - Three Months Ended November 1, 2014

 

 

 

 

 

Purchase

 

Acquisition,

 

 

 

 

 

GAAP

 

Accounting

 

Integration &

 

Historical

 

 

 

Results (1)

 

Adjustments (2)

 

Other (3)

 

Baseline

 

Net sales:

 

 

 

 

 

 

 

 

 

Retail clothing product

 

$

634,447

 

$

 

$

 

$

634,447

 

Tuxedo rental services

 

132,690

 

 

 

132,690

 

Alteration and other services

 

52,025

 

 

 

52,025

 

Total retail sales

 

819,162

 

 

 

819,162

 

Corporate apparel clothing product

 

71,475

 

 

 

71,475

 

Total net sales

 

890,637

 

 

 

890,637

 

 

 

 

 

 

 

 

 

 

 

Gross margin:

 

 

 

 

 

 

 

 

 

Retail clothing product

 

347,138

 

11,428

 

 

358,566

 

Tuxedo rental services

 

99,152

 

 

10,552

 

109,704

 

Alteration and other services

 

14,852

 

 

 

14,852

 

Occupancy costs

 

(114,325

)

(1,211

)

 

(115,536

)

Total retail gross margin

 

346,817

 

10,217

 

10,552

 

367,586

 

Corporate apparel clothing product

 

22,388

 

 

 

 

22,388

 

Total gross margin

 

369,205

 

10,217

 

10,552

 

389,974

 

 

 

 

 

 

 

 

 

 

 

Advertising expense

 

42,075

 

 

 

42,075

 

Selling, general and administrative expenses

 

281,955

 

(2,733

)

(17,008

)

262,214

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

$

45,175

 

$

12,950

 

$

27,560

 

$

85,685

 

 


(1) As filed in the 10-Q.

(2) Adjustments to 10-Q reported balances primarily for inventory write-up elimination and elimination of tenant improvement allowance credits.

(3) Other relates primarily to acquisition, integration, strategic alternative review, and SG&A reduction program costs.

 

Historical Consolidated Baseline Fourth Quarter FY 2014 - Three Months Ended January 31, 2015

 

 

 

 

 

Purchase

 

Acquisition,

 

 

 

 

 

GAAP

 

Accounting

 

Integration &

 

Historical

 

 

 

Results

 

Adjustments (2)

 

Other (3)

 

Baseline

 

Net sales:

 

 

 

 

 

 

 

 

 

Retail clothing product

 

$

767,264

 

$

 

$

 

$

767,264

 

Tuxedo rental services

 

47,417

 

 

 

47,417

 

Alteration and other services

 

51,258

 

 

 

51,258

 

Total retail sales

 

865,939

 

 

 

865,939

 

Corporate apparel clothing product

 

62,420

 

 

 

62,420

 

Total net sales

 

928,359

 

 

 

928,359

 

 

 

 

 

 

 

 

 

 

 

Gross margin:

 

 

 

 

 

 

 

 

 

Retail clothing product

 

390,854

 

15,648

 

 

406,502

 

Tuxedo rental services

 

37,522

 

 

 

37,522

 

Alteration and other services

 

14,825

 

 

 

14,825

 

Occupancy costs

 

(112,926

)

110

 

 

(112,816

)

Total retail gross margin

 

330,275

 

15,758

 

 

346,033

 

Corporate apparel clothing product

 

17,228

 

 

 

17,228

 

Total gross margin

 

347,503

 

15,758

 

 

363,261

 

 

 

 

 

 

 

 

 

 

 

Advertising expense

 

59,194

 

 

 

59,194

 

Selling, general and administrative expenses

 

330,259

 

(2,469

)

(48,617

)

279,173

 

 

 

 

 

 

 

 

 

 

 

Operating (loss) income

 

$

(41,950

)

$

18,227

 

$

48,617

 

$

24,894

 

 


(1) As filed in the 10-Q.

(2) Adjustments to 10-Q reported balances primarily for inventory write-up elimination and elimination of tenant improvement allowance credits.

(3) Other relates primarily to a Joseph Abboud licensee arbitration settlement, acquisition and integration costs, strategic alternative review, and SG&A reduction program costs.

 

16



 

Historical Consolidated Baseline Fiscal Year 2014 - Twelve Months Ended January 31, 2015

 

 

 

 

 

 

 

 

 

Purchase

 

Acquisition,

 

 

 

 

 

MW GAAP

 

JOSB Q1 GAAP

 

JOSB Results

 

Accounting

 

Integration &

 

Historical

 

 

 

Results

 

Results (1)

 

5/4 - 6/17/14 (1)

 

Adjustments (2)

 

Other (3)

 

Baseline

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

$

2,365,463

 

$

199,112

 

$

115,461

 

$

 

$

 

$

2,680,036

 

Tuxedo rental services

 

442,866

 

4,484

 

4,034

 

 

 

451,384

 

Alteration and other services

 

186,843

 

13,826

 

7,355

 

 

 

208,024

 

Total retail sales

 

2,995,172

 

217,422

 

126,850

 

 

 

3,339,444

 

Corporate apparel clothing product

 

257,376

 

 

 

 

 

257,376

 

Total net sales

 

3,252,548

 

217,422

 

126,850

 

 

 

3,596,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

1,266,913

 

116,135

 

64,038

 

34,634

 

 

1,481,720

 

Tuxedo rental services

 

357,888

 

2,737

 

2,366

 

 

10,552

 

373,543

 

Alteration and other services

 

52,616

 

4,743

 

3,074

 

 

 

60,433

 

Occupancy costs

 

(395,521

)

(34,474

)

(17,450

)

(2,963

)

 

(450,408

)

Total retail gross margin

 

1,281,896

 

89,141

 

52,028

 

31,671

 

10,552

 

1,465,288

 

Corporate apparel clothing product

 

76,718

 

 

 

 

 

76,718

 

Total gross margin

 

1,358,614

 

89,141

 

52,028

 

31,671

 

10,552

 

1,542,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advertising expense

 

168,266

 

13,216

 

8,904

 

 

 

190,386

 

Selling, general and administrative expenses

 

1,117,138

 

136,630

 

33,946

 

(6,107

)

(210,392

)

1,071,215

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

$

73,210

 

$

(60,705

)

$

9,178

 

$

37,778

 

$

220,944

 

$

280,405

 

 


(1) Reclassified to be consistent with Men’s Wearhouse reporting.

(2) Adjustments to 10-Q reported balances primarily for inventory write-up elimination, change from FIFO to average weighted cost and elimination of tenant improvement allowance credits.

(3) Other relates primarily to a Joseph Abboud licensee arbitration settlement, acquisition and integration costs, strategic alternative review, and SG&A reduction program costs.

 

Jos. A. Bank Selected Metrics

 

Jos. A. Bank Selected Metrics - Three Months Ended February 1, 2014 and January 31, 2015

 

 

 

 

 

 

 

Q4 FY 2013

 

 

 

 

 

Q4 FY 2014

 

 

 

Q4 FY 2013

 

 

 

Selected Metrics

 

Q4 FY 2014

 

 

 

Selected Metrics

 

 

 

as Reported (1)

 

Adjustments (2)

 

$

 

% (3)

 

GAAP

 

Adjustments (4)

 

$

 

% (3)

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

$

336,191

 

$

 

$

336,191

 

94.4

%

$

319,800

 

$

 

$

319,800

 

94.9

%

Tuxedo and Alteration sales

 

19,923

 

 

 

19,923

 

5.6

%

17,218

 

 

 

17,218

 

5.1

%

Total retail net sales

 

356,114

 

 

356,114

 

100.0

%

337,018

 

 

337,018

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

177,901

 

1,049

 

178,950

 

53.2

%

149,300

 

15,649

 

164,949

 

51.6

%

Tuxedo and alteration margin

 

8,953

 

 

8,953

 

44.9

%

7,190

 

 

7,190

 

41.8

%

Occupancy costs

 

(33,675

)

(2,043

)

(35,718

)

-10.0

%

(37,258

)

110

 

(37,148

)

-11.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total retail gross margin

 

153,179

 

(994

)

152,185

 

42.7

%

119,232

 

15,759

 

134,991

 

40.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maintained product margin (net sales of retail clothing product less landed cost of goods)

 

 

 

 

 

$

192,060

 

57.7

%

 

 

 

 

$

176,895

 

55.8

%

 


(1) As filed in Jos. A. Bank’s 10-Q reclassified to be consistent with Men’s Wearhouse reporting.

(2) Primarily reflects converting the FIFO method used by Jos. A. Bank to weighted average cost and the resetting of the straight-line rent and tenant improvement amounts.

(3) Percent of related sales.

(4) Adjusted for impact of purchase price accounting items.

 

17




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings