UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☒ | |
Quarterly report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended May 3, 2019
-OR-
☐ | |
Transition report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the transition period from to
to .Commission File Number: 001-09769
Lands’ End, Inc.
(Exact name of registrant as specified in its charter)
Delaware | 36-2512786 | |
(State or Other Jurisdiction of | (I.R.S. Employer |
1 Lands’ End Lane Dodgeville, Wisconsin | 53595 | |
(Address of Principal Executive Offices) | (Zip Code) |
(608) 935-9341
(Registrant’s Telephone Number Including Area Code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Trading | Name of each exchange on which registered | ||
Common Stock, par value $0.01 per share | LE | The NASDAQ Stock Market LLC |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES ☒x NO ☐¨
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). YES ☒x NO ☐¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See definition of "large accelerated filer," "accelerated filer," "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer | ☐ | Accelerated filer | ☒ | |
Non-accelerated filer | ☐ | Smaller reporting company | ☐ | |
Emerging growth company | ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). YES ☐¨ NO ☒x
As of June 3, 2019July 20, 2020 the registrant had 32,367,08332,600,590 shares of common stock, $0.01 par value, outstanding.
Explanatory Note
In reliance on the Securities and Exchange Commission (the “SEC”) Order Under Section 36 of the Securities Exchange Act of 1934 Modifying Exemptions from the Reporting and Proxy Delivery Requirements for Public Companies, SEC Release No. 34-88465, dated March 25, 2020 (the “Order”), the Company delayed the filing of this Quarterly Report on Form 10-Q, which was originally due on June 10, 2020.
The Company required additional time to finalize this Quarterly Report on Form 10-Q due to circumstances related to the coronavirus disease 2019 (COVID-19) pandemic. Areas such as impairment review of goodwill and long-lived assets, inventory reserves, lease accounting, other contingencies and accounting for the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) were complexities due to the impact of the COVID-19 pandemic that the Company deemed it necessary to review further prior to the finalization of the financial statements. Among other factors, the furlough of a majority of its corporate staff through May 26, 2020 and the “Safer at Home” order that was in effect for the State of Wisconsin from March 26, 2020 to May 14, 2020 materially impacted the Company’s employees, including employees who assist in preparing this Quarterly Report on Form 10-Q. In addition, since mid-March, management of the Company has been focused on responding to the pandemic and implementing programs and changes at the Company, including those regarding furloughs, workforce reductions, inventory management, liquidity management and financial flexibility, reductions in capital investment, store closures and re-opening plans, and the safety and wellness of employees in operations that have remained operational on its campus (primarily its distribution and customer care centers).
INDEX TO QUARTERLY REPORT ON FORM 10-Q
FOR THE PERIOD ENDED MAY 3, 2019
Page | ||||
Item 1. | ||||
Condensed Consolidated Statements of Comprehensive Operations | ||||
Condensed Consolidated Statements of Changes in Stockholders' Equity | ||||
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 17 | ||
Item 3. | 27 | |||
Item 4. | 28 | |||
29 | ||||
Item 1. | 29 | |||
Item 1A. | 29 | |||
Item 6. | 30 | |||
31 |
LANDS’ END, INC.
Condensed Consolidated Statements of Operations
(Unaudited)
|
| 13 Weeks Ended |
| |||||
(in thousands, except per share data) |
| May 1, 2020 |
|
| May 3, 2019 |
| ||
Net revenue |
| $ | 217,008 |
|
| $ | 262,433 |
|
Cost of sales (excluding depreciation and amortization) |
|
| 122,853 |
|
|
| 142,559 |
|
Gross profit |
|
| 94,155 |
|
|
| 119,874 |
|
|
|
|
|
|
|
|
|
|
Selling and administrative |
|
| 105,796 |
|
|
| 116,844 |
|
Depreciation and amortization |
|
| 8,786 |
|
|
| 7,618 |
|
Other operating expense, net |
|
| 4,285 |
|
|
| 148 |
|
Operating loss |
|
| (24,712 | ) |
|
| (4,736 | ) |
Interest expense |
|
| 5,311 |
|
|
| 7,834 |
|
Other income, net |
|
| (173 | ) |
|
| (867 | ) |
Loss before income taxes |
|
| (29,850 | ) |
|
| (11,703 | ) |
Income tax benefit |
|
| (9,207 | ) |
|
| (4,885 | ) |
NET LOSS |
| $ | (20,643 | ) |
| $ | (6,818 | ) |
NET LOSS PER COMMON SHARE |
|
|
|
|
|
|
|
|
Basic: |
| $ | (0.64 | ) |
| $ | (0.21 | ) |
Diluted: |
| $ | (0.64 | ) |
| $ | (0.21 | ) |
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding |
|
| 32,448 |
|
|
| 32,261 |
|
Diluted weighted average common shares outstanding |
|
| 32,448 |
|
|
| 32,261 |
|
13 Weeks Ended | ||||||||
(in thousands, except per share data) | May 3, 2019 | May 4, 2018 | ||||||
Net revenue | $ | 262,433 | $ | 299,825 | ||||
Cost of sales (excluding depreciation and amortization) | 142,559 | 166,800 | ||||||
Gross profit | 119,874 | 133,025 | ||||||
Selling and administrative | 116,844 | 124,000 | ||||||
Depreciation and amortization | 7,618 | 6,161 | ||||||
Other operating expense, net | 148 | 337 | ||||||
Operating (loss) income | (4,736 | ) | 2,527 | |||||
Interest expense | 7,834 | 6,912 | ||||||
Other (income) expense, net | (867 | ) | 3,864 | |||||
Loss before income taxes | (11,703 | ) | (8,249 | ) | ||||
Income tax benefit | (4,885 | ) | (5,619 | ) | ||||
NET LOSS | $ | (6,818 | ) | $ | (2,630 | ) | ||
NET LOSS PER COMMON SHARE | ||||||||
Basic: | $ | (0.21 | ) | $ | (0.08 | ) | ||
Diluted: | $ | (0.21 | ) | $ | (0.08 | ) | ||
Basic weighted average common shares outstanding | 32,261 | 32,125 | ||||||
Diluted weighted average common shares outstanding | 32,261 | 32,125 |
See accompanying Notes to Condensed Consolidated Financial Statements.
1
LANDS’ END, INC.
Condensed Consolidated Statements of Comprehensive Operations
(Unaudited)
|
| 13 Weeks Ended |
| |||||
(in thousands) |
| May 1, 2020 |
|
| May 3, 2019 |
| ||
NET LOSS |
| $ | (20,643 | ) |
| $ | (6,818 | ) |
Other comprehensive loss, net of tax |
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
| (1,259 | ) |
|
| (234 | ) |
COMPREHENSIVE LOSS |
| $ | (21,902 | ) |
| $ | (7,052 | ) |
13 Weeks Ended | ||||||||
(in thousands) | May 3, 2019 | May 4, 2018 | ||||||
NET LOSS | $ | (6,818 | ) | $ | (2,630 | ) | ||
Other comprehensive loss, net of tax | ||||||||
Foreign currency translation adjustments | (234 | ) | (1,636 | ) | ||||
COMPREHENSIVE LOSS | $ | (7,052 | ) | $ | (4,266 | ) |
See accompanying Notes to Condensed Consolidated Financial Statements.
2
LANDS’ END, INC.
Condensed Consolidated Balance Sheets
(Unaudited)
(in thousands, except per share data) |
| May 1, 2020 |
|
| May 3, 2019 |
|
| January 31, 2020 |
| |||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 59,134 |
|
| $ | 40,221 |
|
| $ | 77,148 |
|
Restricted cash |
|
| 1,953 |
|
|
| 1,821 |
|
|
| 2,149 |
|
Accounts receivable, net |
|
| 35,381 |
|
|
| 27,510 |
|
|
| 50,953 |
|
Inventories, net |
|
| 383,163 |
|
|
| 319,319 |
|
|
| 375,670 |
|
Prepaid expenses and other current assets |
|
| 46,221 |
|
|
| 35,304 |
|
|
| 39,458 |
|
Total current assets |
|
| 525,852 |
|
|
| 424,175 |
|
|
| 545,378 |
|
Property and equipment, net |
|
| 155,511 |
|
|
| 152,405 |
|
|
| 157,665 |
|
Operating lease right-of-use asset |
|
| 38,621 |
|
|
| 29,327 |
|
|
| 38,665 |
|
Goodwill |
|
| 106,700 |
|
|
| 110,000 |
|
|
| 110,000 |
|
Intangible asset, net |
|
| 257,000 |
|
|
| 257,000 |
|
|
| 257,000 |
|
Other assets |
|
| 4,651 |
|
|
| 5,473 |
|
|
| 4,921 |
|
TOTAL ASSETS |
| $ | 1,088,335 |
|
| $ | 978,380 |
|
| $ | 1,113,629 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
Current borrowings on ABL Facility |
| $ | 75,000 |
|
| $ | — |
|
| $ | — |
|
Current borrowings on Term Loan |
|
| 382,858 |
|
|
| 5,150 |
|
|
| 5,150 |
|
Accounts payable |
|
| 101,445 |
|
|
| 98,623 |
|
|
| 158,436 |
|
Lease liability - current |
|
| 5,867 |
|
|
| 8,786 |
|
|
| 5,864 |
|
Other current liabilities |
|
| 82,904 |
|
|
| 84,172 |
|
|
| 114,116 |
|
Total current liabilities |
|
| 648,074 |
|
|
| 196,731 |
|
|
| 283,566 |
|
Long-term debt, net |
|
| — |
|
|
| 381,504 |
|
|
| 378,657 |
|
Lease liability - long-term |
|
| 41,388 |
|
|
| 24,772 |
|
|
| 39,841 |
|
Deferred tax liabilities |
|
| 65,446 |
|
|
| 56,108 |
|
|
| 57,651 |
|
Other liabilities |
|
| 5,529 |
|
|
| 4,060 |
|
|
| 5,532 |
|
TOTAL LIABILITIES |
|
| 760,437 |
|
|
| 663,175 |
|
|
| 765,247 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value $0.01 authorized: 480,000 shares; issued and outstanding: 32,596, 32,363 and 32,382, respectively |
|
| 326 |
|
|
| 324 |
|
|
| 324 |
|
Additional paid-in capital |
|
| 362,072 |
|
|
| 354,016 |
|
|
| 360,656 |
|
Accumulated deficit |
|
| (20,253 | ) |
|
| (25,718 | ) |
|
| 390 |
|
Accumulated other comprehensive loss |
|
| (14,247 | ) |
|
| (13,417 | ) |
|
| (12,988 | ) |
TOTAL STOCKHOLDERS' EQUITY |
|
| 327,898 |
|
|
| 315,205 |
|
|
| 348,382 |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
| $ | 1,088,335 |
|
| $ | 978,380 |
|
| $ | 1,113,629 |
|
(in thousands, except share data) | May 3, 2019 | May 4, 2018 | February 1, 2019 | |||||||||
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash and cash equivalents | $ | 40,221 | $ | 141,616 | $ | 193,405 | ||||||
Restricted cash | 1,821 | 2,081 | 1,948 | |||||||||
Accounts receivable, net | 27,510 | 48,610 | 34,549 | |||||||||
Inventories, net | 319,319 | 304,543 | 321,905 | |||||||||
Prepaid expenses and other current assets | 35,304 | 41,595 | 36,574 | |||||||||
Total current assets | 424,175 | 538,445 | 588,381 | |||||||||
Property and equipment, net | 152,405 | 138,495 | 149,894 | |||||||||
Operating lease right-of-use asset | 29,327 | 0 | 0 | |||||||||
Goodwill | 110,000 | 110,000 | 110,000 | |||||||||
Intangible asset, net | 257,000 | 257,000 | 257,000 | |||||||||
Other assets | 5,473 | 8,557 | 5,636 | |||||||||
TOTAL ASSETS | $ | 978,380 | $ | 1,052,497 | $ | 1,110,911 | ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable | $ | 98,623 | $ | 97,405 | $ | 123,827 | ||||||
Lease liability - current | 8,786 | 0 | 0 | |||||||||
Other current liabilities | 89,322 | 95,550 | 117,424 | |||||||||
Total current liabilities | 196,731 | 192,955 | 241,251 | |||||||||
Long-term debt, net | 381,504 | 485,299 | 482,453 | |||||||||
Lease liability - long-term | 24,772 | 0 | 0 | |||||||||
Long-term deferred tax liabilities | 56,108 | 58,708 | 58,670 | |||||||||
Other liabilities | 4,060 | 10,681 | 5,826 | |||||||||
TOTAL LIABILITIES | 663,175 | 747,643 | 788,200 | |||||||||
Commitments and contingencies (Note 9) | ||||||||||||
STOCKHOLDERS’ EQUITY | ||||||||||||
Common stock, par value $0.01 authorized: 480,000,000 shares; issued and outstanding: 32,363,220, 32,208,118 and 32,220,080, respectively | 324 | 320 | 320 | |||||||||
Additional paid-in capital | 354,016 | 348,142 | 352,733 | |||||||||
Accumulated deficit | (25,718 | ) | (31,380 | ) | (17,159 | ) | ||||||
Accumulated other comprehensive loss | (13,417 | ) | (12,228 | ) | (13,183 | ) | ||||||
Total stockholders’ equity | 315,205 | 304,854 | 322,711 | |||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 978,380 | $ | 1,052,497 | $ | 1,110,911 |
See accompanying Notes to Condensed Consolidated Financial Statements.
3
LANDS’ END, INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
|
| 13 Weeks Ended |
| |||||
(in thousands) |
| May 1, 2020 |
|
| May 3, 2019 |
| ||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net loss |
| $ | (20,643 | ) |
| $ | (6,818 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 8,786 |
|
|
| 7,618 |
|
Amortization of debt issuance costs |
|
| 429 |
|
|
| 434 |
|
Loss (gain) on property and equipment |
|
| 842 |
|
|
| (55 | ) |
Stock-based compensation |
|
| 1,828 |
|
|
| 1,974 |
|
Deferred income taxes |
|
| 8,132 |
|
|
| (2,501 | ) |
Goodwill impairment |
|
| 3,300 |
|
|
| — |
|
Other |
|
| 821 |
|
|
| (133 | ) |
Change in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Inventories |
|
| (8,502 | ) |
|
| 2,234 |
|
Accounts payable |
|
| (54,084 | ) |
|
| (20,205 | ) |
Other operating assets |
|
| 6,902 |
|
|
| 10,612 |
|
Other operating liabilities |
|
| (28,009 | ) |
|
| (29,450 | ) |
Net cash used in operating activities |
|
| (80,198 | ) |
|
| (36,290 | ) |
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
| (10,789 | ) |
|
| (15,042 | ) |
Net cash used in investing activities |
|
| (10,789 | ) |
|
| (15,042 | ) |
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Proceeds from borrowings under ABL Facility |
|
| 75,000 |
|
|
| — |
|
Payments of term-loan |
|
| (1,288 | ) |
|
| (101,287 | ) |
Payments of employee withholding taxes on share-based compensation |
|
| (410 | ) |
|
| (687 | ) |
Net cash provided by (used in) financing activities |
|
| 73,302 |
|
|
| (101,974 | ) |
Effects of exchange rate changes on cash, cash equivalents and restricted cash |
|
| (525 | ) |
|
| (5 | ) |
NET DECREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
|
| (18,210 | ) |
|
| (153,311 | ) |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD |
|
| 79,297 |
|
|
| 195,353 |
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD |
| $ | 61,087 |
|
| $ | 42,042 |
|
SUPPLEMENTAL CASH FLOW DATA |
|
|
|
|
|
|
|
|
Unpaid liability to acquire property and equipment |
| $ | 4,707 |
|
| $ | 4,901 |
|
Income taxes paid, net of refunds |
| $ | (1,210 | ) |
| $ | 12 |
|
Interest paid |
| $ | 4,667 |
|
| $ | 6,966 |
|
Lease liabilities arising from obtaining Operating lease right-of-use assets |
| $ | 3,074 |
|
| $ | 3,731 |
|
13 Weeks Ended | ||||||||
(in thousands) | May 3, 2019 | May 4, 2018 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
Net loss | $ | (6,818 | ) | $ | (2,630 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization | 7,618 | 6,161 | ||||||
(Gain) loss on property and equipment | (55 | ) | 336 | |||||
Amortization of debt issuance costs | 434 | 535 | ||||||
Stock-based compensation | 1,974 | 967 | ||||||
Noncash lease impacts | (133 | ) | — | |||||
Deferred income taxes | (2,501 | ) | 6 | |||||
Change in operating assets and liabilities: | ||||||||
Inventories | 2,234 | 26,373 | ||||||
Accounts payable | (20,205 | ) | (55,603 | ) | ||||
Other operating assets | 10,612 | (13,843 | ) | |||||
Other operating liabilities | (29,450 | ) | (3,499 | ) | ||||
Net cash used in operating activities | (36,290 | ) | (41,197 | ) | ||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
Purchases of property and equipment | (15,042 | ) | (10,748 | ) | ||||
Net cash used in investing activities | (15,042 | ) | (10,748 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Payments on term loan facility | (101,287 | ) | (1,288 | ) | ||||
Payments of employee withholding taxes on share-based compensation | (687 | ) | (610 | ) | ||||
Net cash used in financing activities | (101,974 | ) | (1,898 | ) | ||||
Effects of exchange rate changes on cash, cash equivalents and restricted cash | (5 | ) | (397 | ) | ||||
NET DECREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH | (153,311 | ) | (54,240 | ) | ||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, BEGINNING OF PERIOD | 195,353 | 197,937 | ||||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, END OF PERIOD | $ | 42,042 | $ | 143,697 | ||||
SUPPLEMENTAL CASH FLOW DATA | ||||||||
Unpaid liability to acquire property and equipment | $ | 4,901 | $ | 5,059 | ||||
Income taxes paid, net of refunds | $ | 12 | $ | 171 | ||||
Interest paid | $ | 6,966 | $ | 6,139 |
See accompanying Notes to Condensed Consolidated Financial Statements.
4
LANDS' END, INC.
Condensed Consolidated Statements of Changes in Stockholders' Equity
(Unaudited)
|
| Common Stock Issued |
|
| Additional Paid-in |
|
| Retained Earnings/ (Accumulated |
|
| Accumulated Other Comprehensive |
|
| Total Stockholders' |
| |||||||||
(in thousands) |
| Shares |
|
| Amount |
|
| Capital |
|
| Deficit) |
|
| Loss |
|
| Equity |
| ||||||
Balance at January 31, 2020 |
|
| 32,382 |
|
| $ | 324 |
|
| $ | 360,656 |
|
| $ | 390 |
|
| $ | (12,988 | ) |
| $ | 348,382 |
|
Net loss |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (20,643 | ) |
|
| — |
|
|
| (20,643 | ) |
Cumulative translation adjustment, net of tax |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (1,259 | ) |
|
| (1,259 | ) |
Stock-based compensation expense |
|
| — |
|
|
| — |
|
|
| 1,828 |
|
|
| — |
|
|
| — |
|
|
| 1,828 |
|
Vesting of restricted shares |
|
| 275 |
|
|
| 2 |
|
|
| (2 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
Restricted stock shares surrendered for taxes |
|
| (61 | ) |
|
| — |
|
|
| (410 | ) |
|
| — |
|
|
| — |
|
|
| (410 | ) |
Balance at May 1, 2020 |
|
| 32,596 |
|
| $ | 326 |
|
| $ | 362,072 |
|
| $ | (20,253 | ) |
| $ | (14,247 | ) |
| $ | 327,898 |
|
|
| Common Stock Issued |
|
| Additional Paid-in |
|
| Accumulated |
|
| Accumulated Other Comprehensive |
|
| Total Stockholders' |
| |||||||||
(in thousands) |
| Shares |
|
| Amount |
|
| Capital |
|
| Deficit |
|
| Loss |
|
| Equity |
| ||||||
Balance at February 1, 2019 |
|
| 32,220 |
|
| $ | 320 |
|
| $ | 352,733 |
|
| $ | (17,159 | ) |
| $ | (13,183 | ) |
| $ | 322,711 |
|
Net loss |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (6,818 | ) |
|
| — |
|
|
| (6,818 | ) |
Cumulative translation adjustment, net of tax |
|
| — |
|
|
| — |
|
|
| — |
|
|
| — |
|
|
| (234 | ) |
|
| (234 | ) |
Change in accounting principle related to lease accounting, net of tax |
|
| — |
|
|
| — |
|
|
| — |
|
|
| (1,741 | ) |
|
| — |
|
|
| (1,741 | ) |
Stock-based compensation expense |
|
| — |
|
|
| — |
|
|
| 1,974 |
|
|
| — |
|
|
| — |
|
|
| 1,974 |
|
Vesting of restricted shares |
|
| 185 |
|
|
| 4 |
|
|
| (4 | ) |
|
| — |
|
|
| — |
|
|
| — |
|
Restricted stock shares surrendered for taxes |
|
| (42 | ) |
|
| — |
|
|
| (687 | ) |
|
| — |
|
|
| — |
|
|
| (687 | ) |
Balance at May 3, 2019 |
|
| 32,363 |
|
| $ | 324 |
|
| $ | 354,016 |
|
| $ | (25,718 | ) |
| $ | (13,417 | ) |
| $ | 315,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock Issued | Additional Paid-in Capital | Accumulated Deficit | Accumulated Other Comprehensive Loss | Total Stockholders' Equity | ||||||||||||||||||
(in thousands except share data) | Shares | Amount | ||||||||||||||||||||
Balance at February 2, 2018 | 32,101,793 | $ | 320 | $ | 347,175 | $ | (29,810 | ) | $ | (10,592 | ) | $ | 307,093 | |||||||||
Net loss | — | — | — | (2,630 | ) | — | (2,630 | ) | ||||||||||||||
Cumulative translation adjustment, net of tax | — | — | — | — | (1,636 | ) | (1,636 | ) | ||||||||||||||
Change in accounting principle related to revenue recognition | — | — | — | 1,060 | — | 1,060 | ||||||||||||||||
Stock-based compensation expense | — | — | 967 | — | — | 967 | ||||||||||||||||
Vesting of restricted shares | 132,620 | — | — | — | — | — | ||||||||||||||||
Restricted stock shares surrendered for taxes | (26,295 | ) | — | — | — | — | ||||||||||||||||
Balance at May 4, 2018 | 32,208,118 | 320 | 348,142 | (31,380 | ) | (12,228 | ) | 304,854 | ||||||||||||||
Balance at February 1, 2019 | 32,220,080 | 320 | 352,733 | (17,159 | ) | (13,183 | ) | 322,711 | ||||||||||||||
Net loss | — | — | — | (6,818 | ) | — | (6,818 | ) | ||||||||||||||
Cumulative translation adjustment, net of tax | — | — | — | — | (234 | ) | (234 | ) | ||||||||||||||
Change in accounting principle related to lease accounting | — | — | — | (1,741 | ) | — | (1,741 | ) | ||||||||||||||
Stock-based compensation expense | — | — | 1,974 | — | — | 1,974 | ||||||||||||||||
Vesting of restricted shares | 185,052 | 4 | (4 | ) | — | — | — | |||||||||||||||
Restricted stock shares surrendered for taxes | (41,912 | ) | — | (687 | ) | — | — | (687 | ) | |||||||||||||
Balance at May 3, 2019 | 32,363,220 | $ | 324 | $ | 354,016 | $ | (25,718 | ) | $ | (13,417 | ) | $ | 315,205 |
See accompanying Notes to Condensed Consolidated Financial Statements.
5
LANDS’ END, INC.
NOTE 1. BACKGROUND AND BASIS OF PRESENTATION
Description of Business
Lands' End, Inc. ("Lands' End" or the "Company") is a leading multi-channeluni-channel retailer of casual clothing, accessories, and footwear as well, asand home products. The CompanyLands’ End offers products online at www.landsend.com international websites,, on third party online marketplaces and through retail locations.
Terms that are commonly used in the Company's notesNotes to Condensed Consolidated Financial Statements are defined as follows:
ABL Facility - Asset-based senior secured credit agreements, dated as of November 16, 2017, with Wells Fargo Bank, N.A. and certain other lenders
Adjusted EBITDA - Net income (loss) net of Income tax benefit, Other income (expense), net, Interest expense, Depreciation and amortization and certain significant items
ASC - FASB Accounting Standards Codification, which serves as the source for authoritative GAAP, as supplemented by rules and interpretive releases by the SEC which are also sources of authoritative GAAP for SEC registrants
ASU - FASB Accounting Standards Update
CARES Act – The Coronavirus Aid, Relief and Economic Security Act signed into law on March 27, 2020.
Debt Facilities - Collectively, the ABL Facility and the Term Loan Facility
Deferred Awards - Time vesting stock awards
EPS - Earnings per share
ESL - ESL Investments, Inc. and its investment affiliates, including Edward S. Lampert
FASB - Financial Accounting Standards Board
First Quarter 2018 -2020 – The 13 weeks ended May 4, 20181, 2020
First Quarter 2019 - The 13 weeks ended May 3, 2019
Fiscal 2018 - The 52 weeks ended February 1, 2019
Fiscal 2019 - The 52 weeks endingended January 31, 2020
GAAP - Accounting principles generally accepted in the United States
LIBOR - London inter-bank offered rate
Option Awards - Stock option awards
Performance Awards - Performance-based stock awards
Sears Holdings or Sears Holdings Corporation - Sears Holdings Corporation, a Delaware corporation, and its consolidated subsidiaries
Second Quarter 2020 – the 13 weeks ending July 31, 2020
6
Separation - On April 4, 2014 Sears Holdings distributed 100% of the outstanding common stock of Lands' End to its shareholders
Term Loan Facility - Term loan credit agreements, dated as of April 4, 2014, with Bank of America, N.A. and certain other lenders
Transform Holdco - Transform Holdco LLC, an affiliate of ESL, which on February 11, 2019 acquired from Sears Holdings substantially all of the go-forward retail footprint, and other assetassets and component businesses of Sears Holdings as a going concern
Year-to-Date 2020 - Gross unrecognized tax benefitsThe 13 weeks ended May 1, 2020
Year-to-Date 2019 - The thirteen13 weeks ended May 3, 2019
Basis of Presentation
The Condensed Consolidated Financial Statements include the accounts of Lands' End, Inc. and its subsidiaries. All intercompany transactions and balances have been eliminated.
The accompanying unaudited Condensed Consolidated Financial Statements have been prepared in accordance with GAAP for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all material adjustments which are of a normal and recurring nature necessary for a fair presentation of the results for the periods presented have been reflected. Dollar amounts are reported in thousands, except per share data, unless otherwise noted. Interim results are not necessarily indicative of results for a full year. The information included in this Form 10-Q should be read in conjunction with information included in the Lands' End Annual Report on Form 10-K filed with the SEC on March 28, 2019.
Pursuant to ASC 205, Presentation of Financial Statements, the Company is required to and does evaluate at each annual and interim period whether there are conditions or events, considered in the aggregate, that raise substantial doubt about its ability to continue as a going concern within one year after the date that the consolidated financial statements are issued. The Company’s Term Loan Facility matures on April 4, 2021, which is within one year after the date of the Condensed Consolidated Financial Statements issued with this Quarterly Report on Form 10-Q. As of May 1, 2020, the remaining balance outstanding under the Term Loan Facility was $384.1 million. In addition, in the event the Term Loan Facility debt is not extended, repaid or otherwise refinanced at least six months before its maturity date, the Company’s ABL Facility would mature on January 4, 2021. Given the amount currently outstanding under the Term Loan Facility and its maturity date of April 4, 2021, and based on the definitions in the relevant accounting standards, management has determined that this condition raises substantial doubt about the Company’s ability to continue as a going concern. This evaluation does not consider the potential mitigating effect of management’s plans that have not been fully implemented. When substantial doubt is deemed to exist, management may evaluate the mitigating effect of its plans to determine if it is probable that (1) the plans will be effectively implemented within one year after the date the financial statements are issued, and (2) when implemented, the plans will mitigate the relevant conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern.
The Company is in the process of seeking new financing to replace the Term Loan Facility and, to the extent this can be successfully secured, is expected to alleviate the doubt raised by the application of ASC 205. Due to the Company’s recent trends of profitable growth, management believes that it will be able to refinance the Term Loan Facility on acceptable terms despite the challenging financial environment reflecting the COVID-19 pandemic. The Company currently has received non-binding term sheets from multiple investors for transactions which would allow it to refinance the Term Loan Facility debt and is in active discussions and negotiations regarding the refinancing. The Company’s financial forecasts indicate sufficient liquidity for at least the next twelve months under the terms of these proposals. However, as the ability to secure a refinancing is conditional upon the execution of agreements with new or existing investors, which is considered outside of the Company’s control, for an amount that allows the Company to meet its obligations as they become due within a period of at least one year from the date of issuance of its financial statements, the refinancing is not considered probable of occurring until such time as the refinancing is completed. The Condensed Consolidated Financial Statements have been prepared assuming the Company will continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Impact of the COVID-19 Pandemic
COVID-19 surfaced in late 2019 and has spread around the world, including to the United States. In March 2020, the World Health Organization declared COVID-19 a pandemic. During First Quarter 2020 the COVID-19 pandemic had a disruptive impact on the Company’s business operations and an unfavorable impact on the Company’s results of operations.
7
Health and Safety of Employees and Consumers
From the beginning of the COVID-19 pandemic, the Company’s priority has been the safety of employees and customers. On March 16, 2020, the Company temporarily closed its 26 U.S. stores. These stores remained closed at the end of First Quarter 2020 with a phased reopening in Second Quarter 2020. Additionally, the Company has implemented extra precautions in its office and distribution centers. These precautions were developed in line with guidance from global, federal and state health authorities, including work-from-home policies, social distancing, thermal scanning and partitions in all facilities.
Customer Demand
In the First Quarter 2020, demand across all operating segments decreased. The ultimate timing and impact of demand levels will depend on the duration and scope of the COVID-19 pandemic, overall economic conditions and consumer preferences.
Supply Chain
During First Quarter 2020, the Company did not experience any significant disruption of its supply chain. However, in response to decreased demand, future orders were reduced and some existing product was repurposed. The Company continues to place a priority on business continuity and contingency planning. The Company may experience additional disruptions in the supply chain as the pandemic continues, though the Company cannot reasonably estimate the potential impact or timing of those events, and the Company may not be able to mitigate such impact.
Expense Reduction
Beginning in First Quarter 2020, the Company took the following actions to reduce overall expense as a response to decreased demand due to the COVID-19 pandemic:
Temporarily reduced base salaries, including a reduction of 50% in the base salary of its Chief Executive Officer and President, 20% reductions in the base salaries of the Company’s other senior management members and scaled salary reductions throughout the Company.
Furlough of approximately 70% of corporate employees and nearly 100% of retail employees beginning on March 28, 2020. Some personnel returned to work beginning on April 13, 2020, however approximately 49% of the workforce remained furloughed at the end of First Quarter 2020.
Fiscal 2020 merit increases were eliminated.
The Board of Directors compensation was temporarily reduced.
The Company's 401(k) match was temporarily suspended.
Planned capital expenditures for Fiscal 2020 were reduced by approximately 50%.
Other discretionary operating expenses were significantly reduced.
Liquidity and Capital Resources
The Term Loan Facility matures on April 4, 2021. The ABL Facility matures on November 16, 2022, however in the event the Term Loan Facility debt is not extended, repaid or otherwise refinanced at least six months before its maturity date, the ABL Facility would mature on January 4, 2021. During First Quarter 2020, the Company increased capacity under the ABL Facility by $25.0 million so that maximum borrowings are $200.0 million. The Company is in the process of seeking to refinance the Term Loan Facility however the timeline for this process has been increased due to the impact of the COVID-19 pandemic on the financial markets.
Goodwill and Indefinite-Lived Intangible Asset
The duration and severity of the COVID-19 pandemic could result in future impairment charges for goodwill and the trade name indefinite-lived intangible asset. The Company considered the COVID-19 pandemic to be a triggering event in First Quarter 2020 for the Outfitters and Japan eCommerce reporting units and therefore completed an interim test for impairment of goodwill for these reporting units as of May 1, 2020. The interim tests employed the assumption that revenue in the Outfitters and Japan eCommerce reporting units will return to Fiscal 2019 levels by Fiscal 2023 (the 53 weeks ending February 2, 2024). The testing resulted in no impairment of the Outfitters reporting unit and full impairment of the $3.3 million of goodwill allocated to Japan eCommerce reporting unit.
Lease Modifications
8
In April 2020, the FASB issued guidance indicating that entities may elect not to evaluate whether a concession provided by lessors is a lease modification. Under existing lease guidance, an entity would have to determine if a lease concession was the result of a new arrangement reached with the landlord, which would be accounted for under the lease modification framework, or if the concession was under the enforceable rights and obligations that existed in the original lease, which would be accounted for outside the lease modification framework. The FASB guidance provides entities with the option to elect to account for lease concessions as though the enforceable rights and obligations existed in the original lease. During the First Quarter 2020, the Company did not modify any leases as a result of the COVID-19 pandemic and as a result, the Company has not yet made a policy election with respect to lease modifications.
NOTE 2. RECENT ACCOUNTING PRONOUNCEMENTS
In FebruaryJune 2016, the FASB issued ASU 2016-02, Leases (“ASC 842”), 2016-13, Financial Statements - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which changed howrequires companies accountto measure credit losses utilizing a methodology that reflects expected credit losses and requires a consideration of a broader range of reasonable and supportable information to inform credit loss estimates relating to trade receivables, loans and other financial instruments. The standard is effective for leases. On February 2, 2019, the Company adopted the guidance using the modified retrospective approach. Lands' End elected the practical expedient package, which among other practical expedients, includes the option to retain the historical classification of leases entered into prior to February 2,fiscal years beginning after December 15, 2019. The Company also elected the practical expedient related to lease versus non-lease components, allowing the Company to recognize lease and non-lease components as a single lease. Additionally, the Company adopted an optional transition method finalized by the FASBthis accounting standard in July 2018 that waives the requirement to apply ASC 842 in the comparative periods presented within the financial statements in the year of adoption.
In December 2019, the FASB issued ASU 2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes, which is intended to simplify the accounting for income taxes by removing certain exceptions to the general principles in Topic 740 and by clarifying and amending existing guidance to improve consistent application. This ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020. Early adoption is permitted. Certain amendments within this ASU are recognized basedrequired to be applied on a retrospective basis, certain other amendments are required to be applied on a modified retrospective basis and all other amendments on a prospective basis. The Company is currently evaluating the impact the adoption of this standard will have on the present value of the future minimum lease payments over the lease term as of the possession date. Minimum lease payments include only the fixed lease component of the agreement, as well as any variable rate payments that depend on an index, initially measured using the index at the lease commencement date. Lease terms may include options to renew. If it is determined the lease will more likely than not be renewed, the right-of-use asset and lease liability for that lease will be adjusted to reflect the updated lease term. The Company does not have any leases with residual value guarantees or restrictions or covenants imposed by the lease.
(in thousands) | February 1, 2019 (As reported) | Impact of Adoption | February 2, 2019 | |||||||||
Assets: | ||||||||||||
Operating lease right-of-use asset | $ | — | $ | 27,494 | $ | 27,494 | ||||||
Liabilities: | ||||||||||||
Lease liability - current | — | 9,892 | 9,892 | |||||||||
Lease liability - long-term | — | 21,700 | 21,700 | |||||||||
Stockholders' Equity: | ||||||||||||
Accumulated deficit | (17,159 | ) | (1,741 | ) | (1) | (18,900 | ) |
NOTE 3. EARNINGS/(LOSS)LOSS PER SHARE
The numerator for both basic and diluted EPS is net income (loss).loss. The denominator for basic EPS is based upon the number of weighted average shares of Lands’ End common stock outstanding during the reporting periods. The denominator for diluted EPS is based upon the number of weighted average shares of Lands' End common stock and common stock equivalents outstanding during the reporting periods using the treasury stock method in accordance with U.S. GAAP. Potentially dilutive securities for the diluted EPS calculations consist of nonvested equity shares of common stock and in-the-money outstanding options where the current stock options, if any, to purchaseprice exceeds the Company’s common stock.
The following table summarizes the components of basic and diluted EPS:
|
| 13 Weeks Ended |
| |||||
(in thousands, except per share amounts) |
| May 1, 2020 |
|
| May 3, 2019 |
| ||
Net loss |
| $ | (20,643 | ) |
| $ | (6,818 | ) |
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding |
|
| 32,448 |
|
|
| 32,261 |
|
Dilutive effect of stock awards |
|
| — |
|
|
| — |
|
Diluted weighted average common shares outstanding |
|
| 32,448 |
|
|
| 32,261 |
|
|
|
|
|
|
|
|
|
|
Basic loss per share |
| $ | (0.64 | ) |
| $ | (0.21 | ) |
Diluted loss per share |
| $ | (0.64 | ) |
| $ | (0.21 | ) |
13 Weeks Ended | ||||||||
(in thousands, except per share amounts) | May 3, 2019 | May 4, 2018 | ||||||
Net loss | $ | (6,818 | ) | $ | (2,630 | ) | ||
Basic weighted average common shares outstanding | 32,261 | 32,125 | ||||||
Dilutive effect of stock awards | — | — | ||||||
Diluted weighted average common shares outstanding | 32,261 | 32,125 | ||||||
Basic Loss per share | $ | (0.21 | ) | $ | (0.08 | ) | ||
Diluted Loss per share | $ | (0.21 | ) | $ | (0.08 | ) |
Stock awards are considered anti-dilutive based on the application of the treasury stock method or in the event of a net loss. There were 796,2691,205,821 and 647,799796,269 anti-dilutive shares excluded from the diluted weighted average shares outstanding for First Quarter 20192020 and First Quarter 2018.
NOTE 4. OTHER COMPREHENSIVE INCOME (LOSS)
Other comprehensive income (loss)loss encompasses all changes in equity other than those arising from transactions with stockholders and is comprised solely of foreign currency translation adjustments.
9
|
| 13 Weeks Ended |
| |||||
(in thousands) |
| May 1, 2020 |
|
| May 3, 2019 |
| ||
Beginning balance: Accumulated other comprehensive loss (net of tax of $3,453 and $3,505 respectively) |
| $ | (12,988 | ) |
| $ | (13,183 | ) |
Other comprehensive loss: |
|
|
|
|
|
|
|
|
Foreign currency translation adjustments (net of tax benefit of $337 and $61 respectively) |
|
| (1,259 | ) |
|
| (234 | ) |
Ending balance: Accumulated other comprehensive loss (net of tax of $3,790 and $3,566 respectively) |
| $ | (14,247 | ) |
| $ | (13,417 | ) |
13 Weeks Ended | ||||||||
(in thousands) | May 3, 2019 | May 4, 2018 | ||||||
Beginning balance: Accumulated other comprehensive loss (net of tax of $3,505 and $2,816 respectively) | $ | (13,183 | ) | $ | (10,592 | ) | ||
Other comprehensive income (loss): | ||||||||
Foreign currency translation adjustments (net of tax (benefit) expense of $61 and $434, respectively) | (234 | ) | (1,636 | ) | ||||
Ending balance: Accumulated other comprehensive loss (net of tax of $3,567 and $3,250, respectively) | $ | (13,417 | ) | $ | (12,228 | ) |
No amounts were reclassified out of Accumulated other comprehensive income (loss)loss during any of the periods presented.
NOTE 5. DEBT
The Company's debt consisted of the following:
|
|
| May 1, 2020 |
|
| May 3, 2019 |
|
| January 31, 2020 |
| ||||||||||||||||||
(in thousands) |
|
| Amount |
|
|
| Rate |
|
| Amount |
|
|
| Rate |
|
| Amount |
|
|
| Rate |
| ||||||
Term Loan Facility, maturing April 4, 2021 |
|
| $ | 384,100 |
|
|
|
| 4.25 | % |
| $ | 389,250 |
|
|
|
| 5.75 | % |
| $ | 385,388 |
|
|
|
| 5.05 | % |
ABL Facility, maturing November 16, 2022 |
|
|
| 75,000 |
|
|
|
| 2.07 | % |
|
| — |
|
|
| —% |
|
|
| — |
|
|
| —% |
| ||
|
|
|
| 459,100 |
|
|
|
|
|
|
|
| 389,250 |
|
|
|
|
|
|
|
| 385,388 |
|
|
|
|
|
|
Less: Current maturities in Current liabilities |
|
|
| 457,858 |
|
|
|
|
|
|
|
| 5,150 |
|
|
|
|
|
|
|
| 5,150 |
|
|
|
|
|
|
Less: Unamortized debt issuance costs |
|
|
| 1,242 |
|
|
|
|
|
|
|
| 2,596 |
|
|
|
|
|
|
|
| 1,581 |
|
|
|
|
|
|
Long-term debt, net |
|
| $ | — |
|
|
|
|
|
|
| $ | 381,504 |
|
|
|
|
|
|
| $ | 378,657 |
|
|
|
|
|
|
May 3, 2019 | May 4, 2018 | February 1, 2019 | |||||||||||||||||||
(in thousands) | Amount | Rate | Amount | Rate | Amount | Rate | |||||||||||||||
Term Loan Facility, maturing April 4, 2021 | $ | 389,250 | (1) | 5.75 | % | $ | 494,400 | 5.13 | % | $ | 490,538 | 5.77 | % | ||||||||
ABL Facility, maturing November 16, 2022 | — | — | % | — | — | % | — | — | % | ||||||||||||
389,250 | 494,400 | 490,538 | |||||||||||||||||||
Less: Current maturities in Other current liabilities | 5,150 | 5,150 | 5,150 | ||||||||||||||||||
Less: Unamortized debt issuance costs | 2,596 | 3,951 | 2,935 | ||||||||||||||||||
Long-term debt, net | $ | 381,504 | $ | 485,299 | $ | 482,453 |
The following table summarizes the Company's borrowing availability under the ABL Facility:
(in thousands) |
| May 1, 2020 |
|
| May 3, 2019 |
|
| January 31, 2020 |
| |||
ABL Facility maximum borrowing |
| $ | 200,000 |
|
| $ | 175,000 |
|
| $ | 175,000 |
|
Current borrowings under ABL |
|
| 75,000 |
|
|
| — |
|
|
| — |
|
Outstanding letters of credit |
|
| 8,656 |
|
|
| 11,203 |
|
|
| 23,299 |
|
Borrowing availability under ABL |
| $ | 116,344 |
|
| $ | 163,797 |
|
| $ | 151,701 |
|
(in thousands) | May 3, 2019 | May 4, 2018 | February 1, 2019 | |||||||||
ABL Facility maximum borrowing | $ | 175,000 | $ | 175,000 | $ | 175,000 | ||||||
Outstanding letters of credit | 11,203 | 15,500 | 21,111 | |||||||||
Borrowing availability under ABL | $ | 163,797 | $ | 159,500 | $ | 153,889 |
During First Quarter 2020, the Company increased capacity under the ABL Facility by $25.0 million so that maximum borrowings are $200.0 million.
Interest; Fees
The interest rates per annum applicable to the loans under the Debt Facilities are based on a fluctuating rate of interest measured by reference to, at the borrowers’ election, either (i) an adjusted LIBOR rate plus a borrowing margin, or (ii) an alternative base rate plus a borrowing margin. The borrowing margin is fixed for the Term Loan Facility at 3.25% in the case of LIBOR loans and 2.25% in the case of base rate loans. For the Term Loan Facility, LIBOR is subject to a 1% interest rate floor. The borrowing margin for the ABL Facility is subject to adjustment based on the average excess availability under the ABL Facility for the preceding fiscal quarter. LIBOR borrowings will range from 1.25% to 1.75% for the ABL Facility. Base rate borrowings will range from 0.50% to 1.00% for the ABL Facility.
Customary agency fees are payable in respect of the Debt Facilities. The ABL Facility fees also include (i) commitment fees in an amount equal to 0.25% of the daily unused portions of the ABL Facility, and (ii) customary letter of credit fees.
Representations and Warranties; Covenants
Subject to specified exceptions, the Debt Facilities contain various representations and warranties, and restrictive covenants that, among other things, restrict the ability of Lands’ End and its subsidiaries to incur indebtedness (including guarantees), grant
10
liens, make investments, make dividends or distributions with respect to capital stock, make prepayments on other indebtedness, engage in mergers or change the nature of their business. In addition, if excess availability under the ABL Facility falls below the greater of 10% of the loan cap amount or $15.0 million, Lands’ End will be required to comply with a minimum fixed charge coverage ratio of 1.0 to 1.0. The Debt Facilities do not otherwise contain financial maintenance covenants. The Company was in compliance with all financial covenants related to the Debt Facilities as of May 3, 2019.
The Debt Facilities contain certain affirmative covenants, including reporting requirements such as delivery of financial statements, certificates and notices of certain events, maintaining insurance, and providing additional guarantees and collateral in certain circumstances.
Events of Default and Maturity
The Debt Facilities include customary events of default including non-payment of principal, interest or fees, violation of covenants, inaccuracy of representations or warranties, cross defaults related to certain other material indebtedness, bankruptcy and insolvency events, invalidity or impairment of guarantees or security interests, and material judgments and change of control. The Term Loan Facility will mature on April 4, 2021. The ABL Facility matures on November 16, 2022, however in the event the Term Loan Facility debt is not extended, repaid or otherwise refinanced at least six months before its maturity date, the ABL Facility would mature on January 4, 2021.
Pursuant to ASC 205, Presentation of Financial Statements, the Company is required to and does evaluate at each annual and interim period whether there are conditions or events, considered in the aggregate, that raise substantial doubt about its ability to continue as a going concern within one year after the date that the consolidated financial statements are issued. The Company’s Term Loan Facility matures on April 4, 2021, which is within one year after the date of the Condensed Consolidated Financial Statements issued with this Quarterly Report on Form 10-Q. As of May 1, 2020, the remaining balance outstanding under the Term Loan Facility was $384.1 million. Given the amount currently outstanding under the Term Loan Facility and its maturity date of April 4, 2021, and based on the definitions in the relevant accounting standards, management has determined that this condition raises substantial doubt about the Company’s ability to continue as a going concern. This evaluation does not consider the potential mitigating effect of management’s plans that have not been fully implemented. When substantial doubt is deemed to exist, management may evaluate the mitigating effect of its plans to determine if it is probable that (1) the plans will be effectively implemented within one year after the date the financial statements are issued, and (2) when implemented, the plans will mitigate the relevant conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern.
The Company is in the process of seeking new financing to replace the Term Loan Facility and, to the extent this can be successfully secured, is expected to alleviate the doubt raised by the application of ASC 205. Due to the Company’s recent trends of profitable growth, management believes that it will be able to refinance the Term Loan Facility on acceptable terms despite the challenging financial environment reflecting the COVID-19 pandemic. The Company currently has received non-binding term sheets from multiple investors for transactions which would allow it to refinance the Term Loan Facility debt and is in active discussions and negotiations regarding the refinancing. The Company’s financial forecasts indicate sufficient liquidity for at least the next twelve months under the terms of these proposals. However, as the ability to secure a refinancing is conditional upon the execution of agreements with new or existing investors, which is considered outside of the Company’s control, for an amount that allows the Company to meet its obligations as they become due within a period of at least one year from the date of issuance of its financial statements, the refinancing is not considered probable of occurring until such time as the refinancing is completed. The Condensed Consolidated Financial Statements have been prepared assuming the Company will continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
NOTE 6. STOCK-BASED COMPENSATION
The Company expenses the fair value of all stock awards over their respective vesting periods, ensuring that, the amount of cumulative compensation cost recognized at any date is at least equal to the portion of the grant-date fair value of the award that is vested at that date. The Company has elected to adjust compensation expense for an estimated forfeiture rate for those shares not expected to vest and to recognize compensation cost on a straight-line basis for awards that only have a service requirement with multiple vest dates.
The Company has granted the following types of stock awards to employees at management levels and above:
i. | Time vesting stock awards ("Deferred Awards") are in the form of restricted stock units and only require each recipient to complete a service period for the award to be earned. Deferred Awards generally vest over three years. The fair value of Deferred Awards is based on the closing price of the Company's common stock on the grant date and is reduced for estimated forfeitures of those awards not expected to vest due to employee turnover. |
11
ii. |
Performance-based stock awards ("Performance Awards") are in the form of restricted stock units and have, in addition to a service requirement, performance criteria that must be achieved for the awards to be earned. |
iii. | Stock option awards ("Option Awards") provide the recipient with the option to |
The following table provides a summary of the Company's stock-based compensation expense, which is included in Selling and administrative expense in the Condensed Consolidated Statements of Operations:
|
| 13 Weeks Ended |
| |||||
(in thousands) |
| May 1, 2020 |
|
| May 3, 2019 |
| ||
Deferred Awards |
| $ | 1,641 |
|
| $ | 1,365 |
|
Performance Awards |
|
| — |
|
|
| 422 |
|
Option Awards |
|
| 187 |
|
|
| 187 |
|
Total stock-based compensation expense |
| $ | 1,828 |
|
| $ | 1,974 |
|
13 Weeks Ended | ||||||||
(in thousands) | May 3, 2019 | May 4, 2018 | ||||||
Deferred Awards | $ | 1,365 | $ | 709 | ||||
Option Awards | 187 | 187 | ||||||
Performance Awards | 422 | 71 | ||||||
Total stock-based compensation expense | $ | 1,974 | $ | 967 |
The following table provides a summary of the Deferred Awards activity for First Quarter 2019:Year-to-Date 2020:
|
| Deferred Awards |
| |||||
(in thousands, except per share amounts) |
| Number of Shares |
|
| Weighted Average Grant Date Fair Value per Share |
| ||
Unvested as of January 31, 2020 |
|
| 745 |
|
| $ | 18.49 |
|
Granted |
|
| 753 |
|
|
| 6.85 |
|
Vested |
|
| (275 | ) |
|
| 19.87 |
|
Forfeited or expired |
|
| (17 | ) |
|
| 17.21 |
|
Unvested as of May 1, 2020 |
|
| 1,206 |
|
|
| 10.91 |
|
Deferred Awards | |||||||
(in thousands, except per share amounts) | Number of Shares | Weighted Average Grant Date Fair Value per Share | |||||
Unvested as of February 1, 2019 | 594 | $ | 21.96 | ||||
Granted | 410 | 15.73 | |||||
Vested | (184 | ) | 22.41 | ||||
Forfeited or expired | (23 | ) | 18.40 | ||||
Unvested as of May 3, 2019 | 797 | 18.61 |
Total unrecognized stock-based compensation expense related to unvested Deferred Awards was approximately $11.8$9.7 million as of May 3, 2019,1, 2020, which is expected to be recognized ratably over a weighted average period of 2.22.1 years. Deferred Awards granted to employees during Fiscal 2019 generally2020 vest ratably over a period of three years.
The following table provides a summary of the Performance Awards activity for First Quarter 2019:Year-to-Date 2020:
|
| Performance Awards |
| |||||
(in thousands, except per share amounts) |
| Number of Shares |
|
| Weighted Average Grant Date Fair Value per Share |
| ||
Unvested as of January 31, 2020 |
|
| 412 |
|
| $ | 18.15 |
|
Granted |
|
| — |
|
|
| — |
|
Vested |
|
| — |
|
|
| — |
|
Forfeited or expired |
|
| — |
|
|
| — |
|
Unvested as of May 1, 2020 |
|
| 412 |
|
|
| 18.15 |
|
Performance Awards | |||||||
(in thousands, except per share amounts) | Number of Shares | Weighted Average Grant Date Fair Value per Share | |||||
Unvested as of February 1, 2019 | 176 | $ | 21.93 | ||||
Granted | 265 | 15.73 | |||||
Vested | — | — | |||||
Forfeited or expired | (5 | ) | 21.90 | ||||
Unvested as of May 3, 2019 | 436 | 18.17 |
Total unrecognized stock-based compensation expense related to unvested Performance Awards was approximately $5.8$3.2 million as of May 3, 2019,1, 2020, which is expected to be recognized ratably over a weighted average period of 2.51.6 years. Performance
12
Awards granted to employees during Fiscal 2019 and Fiscal 2018 vest, if earned, after completion of the applicable three-year performance period.
The following table provides a summary of the Options Award activity for First Quarter 2019:Year-to-Date 2020:
|
| Option Awards |
| |||||
(in thousands, except per share amounts) |
| Number of Shares |
|
| Weighted Average Grant Date Fair Value per Share |
| ||
Unvested as of January 31, 2020 |
|
| 171 |
|
| $ | 8.73 |
|
Granted |
|
| — |
|
|
| — |
|
Vested |
|
| (74 | ) |
|
| 8.49 |
|
Forfeited or expired |
|
| — |
|
|
| — |
|
Unvested as of May 1, 2020 |
|
| 97 |
|
|
| 8.92 |
|
Option Awards | |||||||
(in thousands, except per share amounts) | Number of Shares | Weighted Average Grant Date Fair Value per Share | |||||
Unvested as of February 1, 2019 | 257 | $ | 8.73 | ||||
Granted | — | — | |||||
Vested | (74 | ) | 8.49 | ||||
Forfeited or expired | — | — | |||||
Unvested as of May 3, 2019 | 183 | 8.85 |
Total unrecognized stock-based compensation expense related to unvested Option Awards was approximately $1.4$0.7 million as of May 3, 2019,1, 2020, which is expected to be recognized ratably over a weighted average period of 1.90.9 years. The Option Awards have a life of ten years and vest ratably over the first four years. The fair value of each Option Award was estimated on the grant date using the Black-Scholes option pricing model. As of May 3, 2019, 159,3141, 2020, 245,098 shares related to Option Awards were exercisable. No options have been exercised as of May 3, 2019.
NOTE 7. FAIR VALUE MEASUREMENTS OF FINANCIAL ASSETS AND LIABILITIES
Restricted cash is reflected on the Condensed Consolidated Balance Sheets at fair value. The fair value of restricted cash was $2.0 million, $1.8 million $2.1 million and $1.9$2.1 million as of May 1, 2020, May 3, 2019 May 4, 2018 and February 1, 2019,January 31, 2020, respectively based on Level 1 inputs. Restricted cash amounts are valued based upon statements received from financial institutions.
The carrying amount of the Company's Cash and cash equivalents, Accounts receivable, net, Accounts payable, Current borrowings on ABL Facility, and Other current liabilities approximate their fair value as recorded due to the short-term maturity of these instruments.
Carrying values and fair values of long-term debt, including the short-term portion, in the Condensed Consolidated Balance Sheets are as follows:
|
| May 1, 2020* |
|
| May 3, 2019 |
|
| January 31, 2020 |
| |||||||||||||||
(in thousands) |
| Carrying Amount |
|
| Fair Value |
|
| Carrying Amount |
|
| Fair Value |
|
| Carrying Amount |
|
| Fair Value |
| ||||||
Long-term debt, including short-term portion |
| $ | 384,100 |
|
| $ | 299,118 |
|
| $ | 389,250 |
|
| $ | 381,952 |
|
| $ | 385,388 |
|
| $ | 378,643 |
|
May 3, 2019 | May 4, 2018 | February 1, 2019 | ||||||||||||||||||||||
(in thousands) | Carrying Amount | Fair Value | Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||||||||
Long-term debt, including short-term portion | $ | 389,250 | $ | 381,952 | $ | 494,400 | $ | 452,994 | $ | 490,538 | $ | 460,493 |
* At the end of First Quarter 2020 all debt is short- term.
Long-term debt, including short-term portion was valued utilizing Level 2 valuation techniques based on the closing inactive market bid price on May 1, 2020, May 3, 2019, May 4, 2018, and February 1, 2019.January 31, 2020. There were no nonfinancial assets or nonfinancial liabilities recognized at fair value on a nonrecurring basis as of May 1, 2020, May 3, 2019, May 4, 2018, and February 1, 2019.
NOTE 8. INCOME TAXES
Provision for Income Taxes
At the end of each quarter, the Company estimates its effective income tax rate pursuant to ASC 740. The rate for the period consists of the tax rate expected to be applied for the full year to ordinary income adjusted for any discrete items recorded in the period.
The Company recorded a tax benefit at an overall effective tax rate of 41.7%30.8% and 68.1%41.7% for First Quarter 20192020 and First Quarter 2018,2019, respectively. The First Quarter 2020 rate reflects the estimated tax benefits as a result of the CARES Act. The First Quarter 2019 rate reflects the tax benefits resulting from the change in status of various foreign jurisdictions.
13
The CARES Act, among other things, includes provisions related to refundable payroll tax credits, deferment of employer side social security payments, net operating loss utilization and carryback periods, modifications to the net interest deduction limitations, increased limitations on qualified charitable contributions, and technical corrections to tax depreciation methods for qualified improvement property.
Discrete items that were recognized during the three months ended May 1, 2020 included the vesting of certain share-based compensation awards and the technical corrections aspect of the CARES Act related to carryback of net operating losses (“NOLs”) in years beginning in 2017. The effective income tax rate for First Quarter 2019the full year is determined by the resultlevel and composition of the Company’s electionincome (loss) before income taxes, excluding discrete items as discussed above, which is subject to treat
NOTE 9. COMMITMENTS AND CONTINGENCIES
Legal Proceedings
The Company is party to various claims, legal proceedings and investigations arising in the ordinary course of business. Some of these actions involve complex factual and legal issues and are subject to uncertainties. At this time, the Company is not able to either predict the outcome of these legal proceedings or reasonably estimate a potential range of loss with respect to the proceedings. While it is not feasible to predict the outcome of such pending claims, proceedings and investigations with certainty, management is of the opinion that their ultimate resolution should not have a material adverse effect on results of operations, cash flows or financial position takenposition.
As disclosed in the Company’s Annual Report on Form 10-K for the year ended January 1, 2020, the Company is the defendant in three separate lawsuits, each of which seeks class certification and allege adverse health events and personal property damage as a whole.
By order dated April 20, 2020, the Court consolidated the Gilbert and Andrews cases (the “Consolidated Wisconsin Action”), stayed the Davis case and denied Lands’ End’s motion to strike class allegations. A fourth case, DeCrescentis et al., v. Lands' End, Inc., United States District Court for the Southern District of New York, Civil Action No. l 9-cv- 4717-LJL, complaint filed May 22, 2019, was voluntarily dismissed, without prejudice, on May 15, 2020. The Consolidated Wisconsin Action is in discovery.
The Company is vigorously defending the Consolidated Wisconsin Action and believes it is without merit.
NOTE 10. RELATED PARTY TRANSACTIONS
According to statements on Schedule 13D filed with the SEC by ESL, ESL beneficially owns significant portions of both the Company's and Sears Holdings Corporation's outstanding shares of common stock. Therefore, Sears Holdings Corporation, the Company's former parent company, is considered a related party.
On February 11, 2019 Transform Holdco acquired from Sears Holdings substantially all of the go-forward retail footprint, and other assets and component businesses of Sears Holdings as a going concern. The Company believes that ESL holds a significant portion of the membership interest of Transform Holdco and therefore considers that entity to be a related party as well.
14
Sourcing
The Company is party to a contract with and subsequent to the Separation, the Company entered into various agreements with Sears Holdings which, among other things, (i) govern specified aspects of the Company's relationship following the Separation, especially with regards to the Lands’ End Shops at Sears, and (ii) establish terms pursuant to which subsidiariesa subsidiary of Sears Holdings Corporation are providingto provide agreed upon buying agency services, to the Company. Some of these agreements have been assumed by and assigned to Transform Holdcoon a non-exclusive basis, in connection with the proceedings related to the Sears Filing (as defined below).
13 Weeks Ended | ||||||||
(in thousands, except for number of stores) | May 3, 2019 | May 4, 2018 | ||||||
Rent, CAM and occupancy costs | $ | 1,106 | $ | 4,494 | ||||
Retail services, store labor | 988 | 4,129 | ||||||
Financial services and payment processing | 68 | 389 | ||||||
Supply chain costs | 78 | 130 | ||||||
Total expenses | $ | 2,240 | $ | 9,142 | ||||
Number of Lands’ End Shops at Sears at period end | 39 | 159 |
13 Weeks Ended | ||||||||
(in thousands) | May 3, 2019 | May 4, 2018 | ||||||
Sourcing | $ | 1,595 | $ | 1,817 | ||||
Shop Your Way | 35 | 167 | ||||||
Shared services | 47 | 48 | ||||||
Total expenses | $ | 1,677 | $ | 2,032 |
13 Weeks Ended | ||||||||
(in thousands) | May 3, 2019 | May 4, 2018 | ||||||
Lands' End business outfitters revenue | $ | 2 | $ | 325 | ||||
Credit card revenue | 75 | 153 | ||||||
Royalty income | 23 | 27 | ||||||
Gift card expense | (2 | ) | (5 | ) | ||||
Total income | $ | 98 | $ | 500 |
The Company’s contract for these services expires on June 30, 2020 and $0 in Accounts payable in the Condensed Consolidated Balance Sheets. On May 4, 2018 the Company recorded $2.2 million in Accounts receivable net,services rendered to reflect amounts due from Sears Holdings and $1.9 million in Accounts payable to reflect amounts due to Sears Holdings in the Condensed Consolidated Balance Sheets. At February 1, 2019, the Company recorded a $0.1 million net receivable balance from Sears Holdings in Accounts receivable, net and $0 in Accounts payable in the Consolidated Balance Sheets.
NOTE 11. SEGMENT REPORTING
The Company is a leading multi-channel retailer of casual clothing, accessories and footwear, as well as home products. Lands' End is growing its multi-channel distribution network which allows the consumer to interact with the Company with a consistent customer experience whether on company websites, third party marketplaces, at company
Net revenue is presented by product channel in the following table:
|
| 13 Weeks Ended |
| |||||
(in thousands) |
| May 1, 2020 |
|
| May 3, 2019 |
| ||
Net revenue: |
|
|
|
|
|
|
|
|
eCommerce |
| $ | 181,541 |
|
| $ | 208,902 |
|
Outfitters |
|
| 31,799 |
|
|
| 43,083 |
|
Retail |
|
| 3,668 |
|
|
| 10,448 |
|
Total net revenue |
| $ | 217,008 |
|
| $ | 262,433 |
|
13 Weeks Ended | ||||||||
(in thousands) | May 3, 2019 | May 4, 2018 | ||||||
Net revenue: | ||||||||
eCommerce | $ | 208,902 | $ | 198,768 | ||||
Outfitters | 43,083 | 74,605 | ||||||
Retail | 10,448 | 26,452 | ||||||
Total net revenue | $ | 262,433 | $ | 299,825 |
NOTE 12. REVENUE
Revenue includes sales of merchandise and delivery revenue related to merchandise sold. Substantially all of the Company's revenue is recognized when control of product passes to customers, which for the eCommerce and Outfitters channels is when the merchandise is expected to be received by the customer and for the Retail channel is at the time of sale in the store. The Company recognizes revenue, including shipping and handling fees billed to customers, in the amount expected to be received when control of the Company's products transfers to customers, and is presented net of various forms of promotions, which range from contractually-fixed percentage price reductions to sales returns, discounts, and other incentives that may vary in amount. Variable amounts are estimated based on an analysis of historical experience and adjusted as better estimates become available. There were no changes to estimates in First Quarter 2019.
The Company's revenue is disaggregated by product channel and geographic location. Revenue by product channel is presented in Note 11,
Segment Reporting. Revenue by geographic location was:
|
| 13 Weeks Ended |
| |||||
(in thousands) |
| May 1, 2020 |
|
| May 3, 2019 |
| ||
Net revenue: |
|
|
|
|
|
|
|
|
United States |
| $ | 172,746 |
|
| $ | 216,873 |
|
Europe |
|
| 30,376 |
|
|
| 30,826 |
|
Asia |
|
| 11,348 |
|
|
| 11,844 |
|
Other |
|
| 2,538 |
|
|
| 2,890 |
|
Total Net revenue |
| $ | 217,008 |
|
| $ | 262,433 |
|
13 Weeks Ended | ||||||||
(in thousands) | May 3, 2019 | May 4, 2018 | ||||||
Net revenue: | ||||||||
United States | $ | 216,873 | $ | 253,022 | ||||
Europe | 30,826 | 29,690 | ||||||
Asia | 11,844 | 13,289 | ||||||
Other | 2,890 | 3,824 | ||||||
Total Net revenue | $ | 262,433 | $ | 299,825 |
Contract Liabilities
Contract liabilities consist of payments received in advance of the transfer of control to the customer. As products are delivered and control transfers, the Company recognizes the deferred revenue in Net revenue in the Condensed Consolidated Statements of Operations. The following table summarizes the deferred revenue associated
15
well as amounts recognized through Net revenue for each period presented. The remainder of deferred revenue as of May 3, 20191, 2020 is expected to be recognized in Net revenue in the fiscal quarter ending August 2, 2019,July 31, 2020, as products are delivered to customers.
|
| 13 Weeks Ended |
| |||||
(in thousands) |
| May 1, 2020 |
|
| May 3, 2019 |
| ||
Deferred Revenue Beginning of Period |
| $ | 8,096 |
|
| $ | 9,051 |
|
Deferred Revenue Recognized in Period |
|
| (8,096 | ) |
|
| (9,051 | ) |
Revenue Deferred in Period |
|
| 15,896 |
|
|
| 10,199 |
|
Deferred Revenue End of Period |
| $ | 15,896 |
|
| $ | 10,199 |
|
13 Weeks Ended | ||||||||
(in thousands) | May 3, 2019 | May 4, 2018 | ||||||
Deferred Revenue Beginning of Period | $ | 9,051 | $ | 12,993 | ||||
Deferred Revenue Recognized in Period | (9,051 | ) | (12,993 | ) | ||||
Revenue Deferred in Period | 10,199 | 16,062 | ||||||
Deferred Revenue End of Period | $ | 10,199 | $ | 16,062 |
Revenue from gift cards is recognized when (i) the gift card is redeemed by the customer for merchandise, or (ii) as gift card breakage, an estimate of gift cards which will not be redeemed where the Company does not have a legal obligation to remit the value of the unredeemed gift cards to the relevant jurisdictions. Gift card breakage is recorded within Net revenue in the Condensed Consolidated Statements of Operations. Prior to their redemption, gift cards are recorded as a liability, included within Other current liabilities in the Condensed Consolidated Balance Sheets. The total contract liability related to gift cards issued was $20.0 million, $19.3 million and $18.2 million as of May 3, 2019, May 4, 2018 and February 1, 2019, respectively. The liability is estimated based on expected breakage that considers historical patterns of redemption. The following table provides the reconciliation of the contract liability related to gift cards:
|
| 13 Weeks Ended |
| |||||
(in thousands) |
| May 1, 2020 |
|
| May 3, 2019 |
| ||
Balance as of Beginning of Period |
| $ | 22,592 |
|
| $ | 18,191 |
|
Gift cards sold |
|
| 8,831 |
|
|
| 15,117 |
|
Gift cards redeemed |
|
| (8,127 | ) |
|
| (13,033 | ) |
Gift card breakage |
|
| (94 | ) |
|
| (265 | ) |
Balance as of End of Period |
| $ | 23,202 |
|
| $ | 20,010 |
|
13 Weeks Ended | ||||||||
(in thousands) | May 3, 2019 | May 4, 2018 | ||||||
Balance as of Beginning of Period | $ | 18,191 | $ | 19,272 | ||||
Gift cards sold | 15,117 | 16,072 | ||||||
Gift cards redeemed | (13,033 | ) | (14,664 | ) | ||||
Gift card breakage | (265 | ) | (1,390 | ) | ||||
Balance as of May 3, 2019 | $ | 20,010 | $ | 19,290 |
Refund Liabilities
Refund liabilities, primarily associated with product sales returns and retrospective volume rebates, represent variable consideration and are estimated and recorded as a reduction to Net revenue based on historical experience. As of May 1, 2020, May 3, 2019 May 4, 2018 and February 1, 2019,January 31, 2020, $16.7 million, $17.3 million $17.7 million and $22.2$21.6 million, respectively, of refund liabilities, primarily associated with product returns, were reported in Other current liabilities in the Condensed Consolidated Balance Sheets.
16
13 Weeks Ended | |||
(in thousands) | May 3, 2019 | ||
Operating lease right-of-use asset | $ | 29,327 | |
Lease liability - current | 8,786 | ||
Lease liability - long-term | 24,772 | ||
Weighted average remaining lease term in years | 7.1 | ||
Weighted average discount rate | 6.07 | % |
2019, excluding the quarter ended May 3, 2019 | $ | 8,477 | |
2020 | 6,339 | ||
2021 | 5,139 | ||
2022 | 4,397 | ||
2023 | 3,618 | ||
Thereafter | 14,519 | ||
Total operating lease payments | $ | 42,489 | |
Less imputed interest | 8,931 | ||
Present value of lease liabilities | $ | 33,558 |
2019 | $ | 10,851 | |
2020 | 6,338 | ||
2021 | 4,873 | ||
2022 | 3,828 | ||
2023 | 2,839 | ||
Thereafter | 10,590 | ||
Total minimum payments required | $ | 39,319 |
You should read the following discussion in conjunction with the Condensed Consolidated Financial Statements and accompanying notes included elsewhere in this Quarterly Report on Form 10-Q. This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements. The matters discussed in these forward-looking statements are subject to risks, uncertainties, and other factors that could cause actual results to differ materially from those made, projected or implied in the forward-looking statements. See "Cautionary Statements Concerning Forward-Looking Statements" below, and "Item 1A. Risk Factors" in our Annual Report filed on Form 10-K for the year ended February 1, 2019January 31, 2020, the risk factors contained in our Current Report on Form 8-K dated June 2, 2020 and "Part II, Item 1A Risk Factors" of this Quarterly Report on Form 10-Q, for a discussion of the uncertainties, risks and assumptions associated with these statements.
As used in this Quarterly Report on Form 10-Q, references to the "Company", "Lands' End", "we", "us", "our" and similar terms refer to Lands' End, Inc. and its subsidiaries. Our fiscal year ends on the Friday preceding the Saturday closest to January 31. Other terms that are commonly used in this Quarterly Report on Form 10-Q are defined as follows:
ABL Facility -Asset-based senior secured credit agreements, dated as of November 16, 2017, with Wells Fargo Bank, N.A. and certain other lenders
CARES Act – The Coronavirus Aid, Relief and Economic Security Act signed into law on March 27, 2020.
Company Operated stores - Lands' End retail stores in the Retail channel
Debt Facilities - Collectively, the ABL Facility and the Term Loan Facility
EOM – Enterprise resource planningorder management software solutions
ESL - ESL Investments, Inc. and its investment affiliates, including Edward S. Lampert
First Quarter 2020 – The 13 weeks ended May 1, 2020
First Quarter 2019 - The 13 weeks ended May 3, 2019
Fiscal 2020 – The 52 weeks ending January 29, 2021
Fiscal 2019 - The fifty-two52 weeks endingended January 31, 2020
GAAP - Accounting principles generally accepted in the United States
Lands' End Shops at Sears - Lands' End shops operated within Sears stores
LIBOR - London inter-bank offered rate
Sears Holdings or Sears Holdings Corporation - Sears Holdings Corporation, a Delaware corporation, and its consolidated subsidiaries
SEC - United States Securities and Exchange Commission
Separation - On April 4, 2014 Sears Holdings distributed 100% of the outstanding common stock of Lands' End to its shareholders
Term Loan Facility - Term loan credit agreements, dated as of April 4, 2014, with Bank of America, N.A. and certain other lenders
Transform Holdco - Transform Holdco LLC, an affiliate of ESL, which on February 11, 2019 acquired from Sears Holdings substantially all of the go-forward retail footprint, and other assets and component businesses of Sears Holdings as a going concern
Year-to-Date 2020 - The 13 weeks ended May 1, 2020
Year-to-Date 2019 - The thirteen13 weeks ended May 3, 2019
Executive Overview
Description of the Company
Lands' End Inc. is a leading multi-channeluni-channel retailer of casual clothing, accessories, and footwear as well asand home products. Operating out of America’s heartland, we believe our vision and values make a strong connection with our core customers. We offer products online at www.landsend.com international websites,, on third party online marketplaces and through retail locations. We are a classic American lifestyle brand with a passion for delivering quality, products, legendary service and real value, to our customers and we seek to deliver timeless style for women, men, kids and the home.
Lands’ End was founded in 1963 by Gary Comer and his partners to sell sailboat hardware and equipment by catalog. While our product focus has shifted significantly over the years, we have continued to adhere to our founder’s motto as one of our guiding principles: "Take care of the customer, take care of the employee and the rest will take care of itself."
Lands’ End seeks to provide a common customer experience regardless of whether our customers are interacting with us on our company websites, on third party marketplaces, at Company evolves our multi-channel strategy, and in conjunction with the accelerated closures of Lands' End Shops at Sears, during Fiscal 2018 we determined it was more appropriate to combine the previously disclosed external reportable segments of Direct and Retail, intoOperated stores or through other distribution outlets. We have one combined external reportable segment as it more closely represents how we are managing the Company. Weand identify our operating segments according to how our business activities are managed and evaluated. Our operating segments consist of U.S. eCommerce, Retail, Lands' End Outfitters ("Outfitters"), Europe eCommerce and Japan eCommerce. We have determined that each of our operating segments share similar economic and other qualitative characteristics, and therefore the results of our operating segments are aggregated into one external reportable segment.
Lands' End's product channels are eCommerce, Retail and Outfitters. eCommerce offers products through the Company's eCommerce websites, third party online marketplaces and direct mail catalogs. Retail sells products and services through Company Operated stores. Outfitters sells products to end consumers, located primarily in the United States, through negotiated arrangements with client organizations to make specific styles or embroidered products available to members of client organizations, as well as through the Company's eCommerce websites and direct mail catalogs.
Impact of the COVID-19 Pandemic
Over the past few months, we have seen the profound impact that COVID-19 pandemic is having on human health, the global economy and society at large. Lands’ End has been actively addressing the COVID-19 pandemic and its impact globally, working to mitigate the potential impacts to our employees, customers and business. The impact of the COVID-19 pandemic and measures to prevent its spread are affecting our business in a number of ways.
We continue to believe that we will emerge from these events well positioned for long-term growth, though we cannot reasonably estimate the duration and severity of this global pandemic or its ultimate impact on the global economy and our business and results.
Health and Safety of our People and Consumers
From the beginning of the COVID-19 pandemic, our priority has been the safety of our employees and customers. On March 16, 2020, we temporarily closed our 26 U.S. stores. These stores remained closed at the end of First Quarter 2020 with a phased reopening in Second Quarter 2020. Additionally, we have implemented extra precautions at our offices and distribution centers. These precautions were developed in line with guidance from global, federal and state health authorities, including work-from-home policies, social distancing, thermal scanning and partitions in our facilities.
Customer Demand
In the First Quarter 2020, demand across all operating segments decreased. The ultimate timing and impact of demand levels will depend on the duration and scope of the COVID-19 pandemic, overall economic conditions and consumer preferences.
Supply Chain
During First Quarter 2020, we did not experience any significant disruption of our supply chain. However, in response to decreased demand, future orders were reduced and some existing product was repurposed. We continue to place a priority on business continuity and contingency planning, including for potential extended closures of any key facilities or disruptions related to our key suppliers that might arise related to the COVID-19 pandemic. We may experience additional disruptions in our supply chain as the pandemic continues, though we cannot reasonably estimate the potential impact or timing of those events, and we may not be able to mitigate such impact.
18
Expense Reduction
Beginning in First Quarter 2020, we took the following actions to reduce overall expense as a response to decreased demand due to the COVID-19 pandemic:
Temporarily reduced base salaries, including a reduction of 50% in the base salary of our Chief Executive Officer and President, 20% reductions in the base salaries of our other senior management members and scaled salary reductions throughout the Company.
Furlough of approximately 70% of corporate employees and nearly 100% of retail employees beginning on March 28, 2020. Some personnel returned to work beginning April 13, 2020, however approximately 49% of the workforce remained furloughed at the end of First Quarter 2020.
Fiscal 2020 merit increases were eliminated.
The Board of Directors compensation was temporarily reduced.
The Company's 401(k) match was temporarily suspended.
Planned capital expenditures for Fiscal 2020 were reduced by approximately 50%.
Other discretionary operating expenses were significantly reduced.
Basis of Presentation
The Condensed Consolidated Financial Statements have been prepared in accordance with GAAP and include the accounts of Lands' End, Inc. and its subsidiaries. All intercompany transactions and balances have been eliminated.
Related party
Following the Separation, we began operating as a separate, publicly traded company, independent from Sears Holdings. According to statements on Schedule 13D filed with the SEC by ESL, ESL beneficially owned significant portions of both the Company's and Sears Holdings Corporation's outstanding shares of common stock. Therefore Sears Holdings Corporation, the Company's former parent company, is considered a related party both prior to and subsequent to the Separation. On February 11, 2019, Transform Holdco acquired from Sears Holdings substantially all of the go-forward retail footprint, and other assets and component businesses of Sears Holdings as a going concern. We believe that ESL holds a significant portion of the membership interests of Transform Holdco and therefore consider that entity to be a related party as well.
Seasonality
We experience seasonal fluctuations in our net revenue and operating results and historically have realized a significant portion of our net salesrevenue and earnings for the year during our fourth fiscal quarter. We generated an average of 35.1%37.9% and 34.6% of our Netnet revenue in the fourth fiscal quarter of the past three years.Fiscal 2019 and Fiscal 2018 respectively. Thus, lower than expected fourth quarter net revenue could have an adverse impact on our annual operating results.
Working capital requirements typically increase during the second and third quarterquarters of the fiscal year as inventory builds to support peak shipping/selling periodperiods and, accordingly, typically decrease during the fourth quarter of the fiscal year as inventory is shipped/sold. Cash provided by operating activities is typically higher in the fourth quarter of the fiscal year due to reduced working capital requirements during that period.
Results of Operations
We initially delivered strong performance across all segments with revenue increasing 11.1% in February 2020 as compared to the prior year. As the COVID-19 pandemic began to impact the consumer in mid-March 2020, all operating segments were challenged.
Global eCommerce saw a significant drop in revenue at the onset of the COVID-19 pandemic. However, revenue rebounded in April 2020 and continued to recover following First Quarter 2020, with May 2020 accelerating to double digit revenue growth versus prior year.
Within Outfitters, we successfully completed the American Airlines uniform launch during First Quarter 2020. Outfitters is expected to be slower to recover from the impacts of the COVID-19 pandemic. Outfitters is split approximately evenly among
19
national accounts, small and mid-size businesses (“SMB”), and school uniforms. National accounts, with the majority in the travel industry, are expected to take longer to recover due to the decline in travel related to the COVID-19 pandemic. SMB is expected to recover at varying rates, depending on the industries served. Assuming the schools reopen in the fall, we would expect the school uniform business to recover to prior year levels.
Company Operated stores achieved comparable same store sales growth of Operations
The following table sets forth, for the periods indicated, selected income statement data:
|
| 13 Weeks Ended |
| |||||||||||||
|
| May 1, 2020 |
|
| May 3, 2019 |
| ||||||||||
(in thousands) |
| $'s |
|
| % of Net revenue |
|
| $’s |
|
| % of Net revenue |
| ||||
Net revenue |
| $ | 217,008 |
|
|
| 100.0 | % |
| $ | 262,433 |
|
|
| 100.0 | % |
Cost of sales (excluding depreciation and amortization) |
|
| 122,853 |
|
|
| 56.6 | % |
|
| 142,559 |
|
|
| 54.3 | % |
Gross profit |
|
| 94,155 |
|
|
| 43.4 | % |
|
| 119,874 |
|
|
| 45.7 | % |
Selling and administrative |
|
| 105,796 |
|
|
| 48.8 | % |
|
| 116,844 |
|
|
| 44.5 | % |
Depreciation and amortization |
|
| 8,786 |
|
|
| 4.0 | % |
|
| 7,618 |
|
|
| 2.9 | % |
Other operating expense, net |
|
| 4,285 |
|
|
| 2.0 | % |
|
| 148 |
|
|
| 0.1 | % |
Operating loss |
|
| (24,712 | ) |
|
| (11.4 | )% |
|
| (4,736 | ) |
|
| (1.8 | )% |
Interest expense |
|
| 5,311 |
|
|
| 2.4 | % |
|
| 7,834 |
|
|
| 3.0 | % |
Other income, net |
|
| (173 | ) |
|
| (0.1 | )% |
|
| (867 | ) |
|
| (0.3 | )% |
Loss before income taxes |
|
| (29,850 | ) |
|
| (13.8 | )% |
|
| (11,703 | ) |
|
| (4.5 | )% |
Income tax benefit |
|
| (9,207 | ) |
|
| (4.2 | )% |
|
| (4,885 | ) |
|
| (1.9 | )% |
NET LOSS |
| $ | (20,643 | ) |
|
| (9.5 | )% |
| $ | (6,818 | ) |
|
| (2.6 | )% |
13 Weeks Ended | ||||||||||||||
May 3, 2019 | May 4, 2018 | |||||||||||||
(in thousands) | $'s | % of Net revenue | $’s | % of Net revenue | ||||||||||
Net revenue | $ | 262,433 | 100.0 | % | $ | 299,825 | 100.0 | % | ||||||
Cost of sales (excluding depreciation and amortization) | 142,559 | 54.3 | % | 166,800 | 55.6 | % | ||||||||
Gross profit | 119,874 | 45.7 | % | 133,025 | 44.4 | % | ||||||||
Selling and administrative | 116,844 | 44.5 | % | 124,000 | 41.4 | % | ||||||||
Depreciation and amortization | 7,618 | 2.9 | % | 6,161 | 2.1 | % | ||||||||
Other operating expense, net | 148 | 0.1 | % | 337 | 0.1 | % | ||||||||
Operating income | (4,736 | ) | (1.8 | )% | 2,527 | 0.8 | % | |||||||
Interest expense | 7,834 | 3.0 | % | 6,912 | 2.3 | % | ||||||||
Other (income) expense, net | (867 | ) | (0.3 | )% | 3,864 | 1.3 | % | |||||||
Loss before income taxes | (11,703 | ) | (4.5 | )% | (8,249 | ) | (2.8 | )% | ||||||
Income tax benefit | (4,885 | ) | (1.9 | )% | (5,619 | ) | (1.9 | )% | ||||||
NET LOSS | $ | (6,818 | ) | (2.6 | )% | $ | (2,630 | ) | (0.9 | )% |
Depreciation and amortization is not included in our cost of sales because we are a reseller of inventory and do not believe that including depreciation and amortization is meaningful. As a result, our gross margins may not be comparable to other entities that include depreciation and amortization related to the sale of their product in their gross margin measure.
Net Income (Loss)Loss and Adjusted EBITDA
We recorded aNet loss of $20.6 million in First Quarter 2020 compared to Net loss of $6.8 million in First Quarter 2019 compared to a Net loss of $2.6 million in the First Quarter 2018.2019. In addition to our Net lossincome determined in accordance with GAAP, for purposes of evaluating operating performance, we use an Adjusted EBITDA measurement. Adjusted EBITDA is computed as Net lossincome appearing on the Condensed Consolidated Statements of Operations net of Income tax benefit,expense/(benefit), Interest expense, Depreciation and amortization, and certain significant items set forth below. Our management uses Adjusted EBITDA to evaluate the operating performance of our businesses for comparable periods, and as an executive compensation metric. The methods used by the Company to calculate its non-GAAP financial measures may differ significantly from methods used by other companies to compute similar measures. As a result, any non-GAAP financial measures presented herein may not be comparable to similar measures provided by other companies. Adjusted EBITDA should not be used by investors or other third parties as the sole basis for formulating investment decisions as it excludes a number of important cash and non-cash recurring items.
While Adjusted EBITDA is a non-GAAP measurement, management believes that it is an important indicator of operating performance, and is useful to investors, because:
EBITDA excludes the effects of financings, investing activities and tax structure by eliminating the effects of interest, depreciation and income tax
Other significant items, while periodically affecting our results, may vary significantly from period to period and have a disproportionate effect in a given period, which affects comparability of results. We have adjusted our results for these items to make our statements more comparable and therefore more useful to investors as the items are not representative of our ongoing operations.
Corporate restructuring – exit costs associated with retail operations and other corporate restructuring actions and activities in Fiscal 2019.
20
Goodwill and long-lived asset impairment – charge associated with the non-cash write-down of certain long-lived assets and goodwill in Fiscal 2020.
Loss (gain) on property and equipment - management considers the gains or losses on asset valuation to result from investing decisions rather than ongoing operations in Fiscal 2020 and Fiscal 2019.
13 Weeks Ended |
| 13 Weeks Ended |
| |||||||||||||||||||||||||||
May 3, 2019 | May 4, 2018 |
| May 1, 2020 |
|
| May 3, 2019 |
| |||||||||||||||||||||||
(in thousands) | $’s | % of Net revenue | $’s | % of Net revenue |
| $’s |
|
| % of Net revenue |
|
| $’s |
|
| % of Net revenue |
| ||||||||||||||
Net loss | $ | (6,818 | ) | (2.6 | )% | $ | (2,630 | ) | (0.9 | )% |
| $ | (20,643 | ) |
|
| (9.5 | )% |
| $ | (6,818 | ) |
|
| (2.6 | )% | ||||
Income tax benefit | (4,885 | ) | (1.9 | )% | (5,619 | ) | (1.9 | )% |
|
| (9,207 | ) |
|
| (4.2 | )% |
|
| (4,885 | ) |
|
| (1.9 | )% | ||||||
Other (income) expense, net | (867 | ) | (0.3 | )% | 3,864 | 1.3 | % | |||||||||||||||||||||||
Other income, net |
|
| (173 | ) |
|
| (0.1 | )% |
|
| (867 | ) |
|
| (0.3 | )% | ||||||||||||||
Interest expense | 7,834 | 3.0 | % | 6,912 | 2.3 | % |
|
| 5,311 |
|
|
| 2.4 | % |
|
| 7,834 |
|
|
| 3.0 | % | ||||||||
Operating (loss) income | (4,736 | ) | (1.8 | )% | 2,527 | 0.8 | % | |||||||||||||||||||||||
Operating loss |
|
| (24,712 | ) |
|
| (11.4 | )% |
|
| (4,736 | ) |
|
| (1.8 | )% | ||||||||||||||
Depreciation and amortization | 7,618 | 2.9 | % | 6,161 | 2.1 | % |
|
| 8,786 |
|
|
| 4.0 | % |
|
| 7,618 |
|
|
| 2.9 | % | ||||||||
Other Operating Expense | 203 | 0.1 | % | 1 | — | % | ||||||||||||||||||||||||
(Gain) loss on property and equipment | (55 | ) | — | % | 336 | 0.1 | % | |||||||||||||||||||||||
Corporate restructuring |
|
| — |
|
|
| 0.0 | % |
|
| 203 |
|
|
| 0.1 | % | ||||||||||||||
Goodwill and long-lived asset impairment |
|
| 3,444 |
|
|
| 1.6 | % |
|
| — |
|
|
| 0.0 | % | ||||||||||||||
Loss (gain) on property and equipment |
|
| 842 |
|
|
| 0.4 | % |
|
| (55 | ) |
|
| (0.0 | )% | ||||||||||||||
Adjusted EBITDA | $ | 3,030 | 1.2 | % | $ | 9,025 | 3.0 | % |
| $ | (11,640 | ) |
|
| (5.4 | )% |
| $ | 3,030 |
|
|
| 1.2 | % |
In assessing the operational performance of our business, we consider a variety of financial measures. We operate in three channels: eCommerce, Outfitters, and Retail. A key measure in the evaluation of our business is revenue performance by channel. We also consider gross margin and Selling and administrative expenses in evaluating the performance of our business.
To evaluate revenue performance for the eCommerce and Outfitters channels we use Net revenue. For our Retail channel, we use Company Operated stores salesSame Store Sales as a key measure in evaluating performance. A store is included in Same Store Sales calculations when it has been open for at least 15 full14 months and selling square footage has not changed by 15% or more within the past year. Online sales and sales generated through our in-store web portal are considered revenue in our eCommerce channel and are excluded from Same Store Sales.
Discussion and Analysis
First Quarter 20192020 compared with First Quarter 2018
Net Revenue
Net revenue for First Quarter 20192020 was $262.4$217.0 million, compared with $299.8$262.4 million in the comparable period of the prior year, a decrease of $37.4$45.4 million, or 12.5%17.3%. Sales growth in our eCommerce channel of 5.1% was more than offset by decreases in our Outfitters and Retail channels of 42.3% and 60.5% respectively.
eCommerce Net revenue was $208.9$181.5 million for First Quarter 2019, an increase of $10.1 million or 5.1%, from the comparable period of the prior year. The increase in the eCommerce channel was primarily attributable to the growth in the U.S. eCommerce business driven by the focus on key items, such as knit tops and bottoms, in our product assortment, and continued growth in new customers.
Outfitters Net revenue was $10.4$31.8 million infor First Quarter 2019,2020, a decrease of $16.0$11.3 million or 60.5%26.2%, from the comparable period of the prior year, primarilyyear. The decrease was due to lower demand due to the COVID-19 pandemic.
Retail Net revenue was $3.7 million in First Quarter 2020, a decrease of $6.8 million or 64.9%, from the comparable period of the prior year. This decrease was driven by a significant reduction in the numberexit of ourall Lands' End Shops at Sears locations.locations as of January 31, 2020 and the temporary closure of U.S. Company Operated stores on March 16, 2020 due to the COVID-19 pandemic. Our U.S. Company Operated stores experienced an increase of 12.0% in Same Store Sales. Consolidated Same Store Sales decreased 7.0% as compared to the same period of the prior year driven by thea decrease of 19.5%57.3% in Same Store Sales in our Lands’ End Shops at Sears.due to the store closures driven by the COVID-19 pandemic. On May 3, 2019, the Company1, 2020 we had 39 Lands’ End Shops at Sears and 2126 U.S. Company Operated stores compared with 159 Lands’ End Shops at Sears and 1421 U.S. Company Operated stores on May 4, 2018.
Gross Profit
Gross profit decreased $13.2$25.7 million to $119.9$94.2 million primarily duedriven by lower demand. Gross margin decreased to the impact of the Delta Air Lines launch43.4%, in the First Quarter 2018 and fewer Lands' End Shops at Sears, offset by the growth in our eCommerce business. Gross margin increased to2020, compared with 45.7%, in First Quarter 2019 compared with gross margin of 44.4%, in First Quarter 2018. The gross margin increase of approximately 130 basis points was primarily relateddue to a more aggressive promotional environment throughout the industry due to the inclusionCOVID-19 pandemic and additional inventory reserves.
21
Selling and Administrative Expenses
Selling and administrative expenses decreased $7.2$11.0 million to $116.8$105.8 million primarily due to the decrease in number of Lands' End Shops at Sears locations and the non-recurrence of expenses associated with the Delta Air Lines launch. Selling and administrative expenses increased approximately 310 basis points to 44.5%or 48.8% of total Net revenue, in First Quarter 2019,2020, compared with $124.0$116.8 million or 41.4%44.5% of Net revenue, in First Quarter 2018. The basis point increase reflects deleverage2019. This decrease was primarily relateddue to actions taken to reduce non-essential operating expenses and structural costs including employee furloughs and temporary tiered salary reductions for the Company’s executive management and corporate employees in response to the Delta Air Lines launch last year.
Depreciation and Amortization
Depreciation and amortization expense was $8.8 million in First Quarter 2020, an increase of $1.2 million or 15.3%, compared with $7.6 million in First Quarter 2019,2019. This increase was primarily attributable to depreciation associated with the Company’s EOM system implementation, continued investment in the digital infrastructure and an increaseincreased number of $1.5 million or 23.6%, compared with $6.2U.S. Company Operated stores.
Other Operating Expense
Other operating expense, net was $4.3 million in First Quarter 2018, primarily attributable2020 and was insignificant in First Quarter 2019. This increase was due to an increase in depreciation associated with our multi-year ERP system implementation and continued investment in our digital infrastructure.
Operating (Income) Expense, Net
Operating loss was $0.1$24.7 million in First Quarter 20192020 compared to other operating expense of $0.3 million in First Quarter 2018.
Interest Expense
Interest expense was $5.3 million in First Quarter 2018 primarily due2020 compared to a decline in revenue and cost leverage from the Delta Air Lines launch partially offset by the growth in the eCommerce business.
Other Income
Other income was $0.2 million in First Quarter 2018, reflective2020 compared to Other income of a rising interest rate environment.
Income Tax Expense
We recorded a tax benefit at an overall effective tax rate of $3.9 million in30.8% for First Quarter 2018.2020. The lower expense was driven byFirst Quarter 2020 rate reflects the prior year impact forestimated tax benefits as a result of the reversal of UTBs and related accrued interest resulting from favorable state tax audit settlements.
Net Income (Loss)
As a result of the above factors, Net loss was $20.6 million and diluted loss per share was $0.64 in First Quarter 2020 compared with a Net loss of $6.8 million and diluted loss per share wasof $0.21 in First Quarter 2019 compared with a Net loss of $2.6 million and diluted loss per share of $0.08 in First Quarter 2018.
Adjusted EBITDA
As a result of the above factors, Adjusted EBITDA was a loss of $11.6 million in First Quarter 2020 as compared to $3.0 million in First Quarter 2019 as compared to $9.0 million in First Quarter 2018.
Liquidity and Capital Resources
Our primary need for liquidity is to fund working capital requirements of our business, capital expenditures, debt service and for general corporate purposes. Our cash and cash equivalents and the ABL Facility serve as sources of liquidity for short-term working capital needs and general corporate purposes. We expect that our cashAs of May 1, 2020 we had borrowings of $75.0 million on hand and cash flows from operations, along with ourthe ABL Facility, will be adequate to meet our capital requirements and operational needs for at leastall of which was repaid by the next 12 months.end of June 2020. Cash generated from our net revenue and profitability, and somewhat to a lesser extent our changes in working capital, are driven by the seasonality of our business, with a significant amount of net revenue and operating cash flows generally occurring in the fourth fiscal quarter of each year.
22
The Debt Facilities include customary events of default including non-payment of principal, interest or fees, violation of covenants, inaccuracy of representations or warranties, cross defaults related to certain other material indebtedness, bankruptcy and insolvency events, invalidity or impairment of guarantees or security interests, and material judgments and change of control. The Term Loan Facility will mature on April 4, 2021. The ABL Facility matures on November 16, 2022, however in the event the Term Loan Facility debt is not extended, repaid or otherwise refinanced at least six months before its maturity date, the ABL Facility would mature on January 4, 2021.
Pursuant to ASC 205, Presentation of Financial Statements, the Company is required to and does evaluate at each annual and interim period whether there are conditions or events, considered in the aggregate, that raise substantial doubt about its ability to continue as a going concern within one year after the date that the consolidated financial statements are issued. The Company’s Term Loan Facility matures on April 4, 2021, which is within one year after the date of the Condensed Consolidated Financial Statements issued with this Quarterly Report on Form 10-Q. As of May 1, 2020, the remaining balance outstanding under the Term Loan Facility was $384.1 million. Given the amount currently outstanding under the Term Loan Facility and its maturity date of April 4, 2021, and based on the definitions in the relevant accounting standards, management has determined that this condition raises substantial doubt about the Company’s ability to continue as a going concern. This evaluation does not consider the potential mitigating effect of management’s plans that have not been fully implemented. When substantial doubt is deemed to exist, management may evaluate the mitigating effect of its plans to determine if it is probable that (1) the plans will be effectively implemented within one year after the date the financial statements are issued, and (2) when implemented, the plans will mitigate the relevant conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern.
The Company is in the process of seeking new financing to replace the Term Loan Facility and, to the extent this can be successfully secured, is expected to alleviate the doubt raised by the application of ASC 205. Due to the Company’s recent trends of profitable growth, management believes that it will be able to refinance the Term Loan Facility on acceptable terms despite the challenging financial environment reflecting the COVID-19 pandemic. The Company currently has received non-binding term sheets from multiple investors for transactions which would allow it to refinance the Term Loan Facility debt and is in active discussions and negotiations regarding the refinancing. The Company’s financial forecasts indicate sufficient liquidity for at least the next twelve months under the terms of these proposals. However, as the ability to secure a refinancing is conditional upon the execution of agreements with new or existing investors, which is considered outside of the Company’s control, for an amount that allows the Company to meet its obligations as they become due within a period of at least one year from the date of issuance of its financial statements, the refinancing is not considered probable of occurring until such time as the refinancing is completed. The Condensed Consolidated Financial Statements have been prepared assuming the Company will continue as a going concern. The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
Description of Material Indebtedness
Debt Arrangements
On November 16, 2017, the Company entered into the ABL Facility, which provides for maximum borrowings of $175.0 million for the Company, subject to a borrowing base. During First Quarter 2020, the Company increased capacity under the ABL Facility by $25.0 million, so that maximum borrowings are $200.0 million. The ABL Facility has a letter of credit sub-limit of $70.0 million. The ABL Facility is available for working capital and other general corporate purposes and, aspurposes. As of May 3, 2019, was undrawn other than for $11.21, 2020, the Company had outstanding borrowings of $75.0 million, in outstanding letters of credit.credit of $8.7 million and $116.3 million in availability under the ABL Facility. Upon entering into the ABL Facility, the Company incurred $1.5 million in debt origination fees. The fees were capitalized as debt issuance costs and are being amortized as an adjustment to Interest expense over the remaining life of the Debt Facilities.
On April 4, 2014, Lands’ End entered into the Term Loan Facility of $515.0 million, the proceeds of which were used to pay a dividend of $500.0 million to a subsidiary of Sears Holdings Corporation immediately prior to the Separation and to pay fees and expenses associated with the Debt Facilities at that time of approximately $11.4 million, with the remaining proceeds used for general corporate purposes. In First Quarter 2019, Lands’ End made a $100 million voluntary prepayment on the Term Loan from excess cash on hand. The fees were capitalized as debt issuance costs and are being amortized as an adjustment to Interest expense over the remaining life of the Debt Facilities.
Maturity; Amortization and Prepayments
The Term Loan Facility amortizes at a rate equal to 1% per annum, and is subject to mandatory prepayment in an amount equal to a percentage of the borrower’s excess cash flows (as defined in the Term Loan Facility) in each fiscal year, ranging from 0% to 50% depending on Lands’ End’s secured leverage ratio, and the proceeds from certain asset sales and casualty events.
The Term Loan Facility matures on April 4, 2021 while the2021. The ABL Facility will mature no later thanmatures on November 16, 2022.
23
Facility would mature on January 4, 2021. The Company is in the process of seeking to refinance the Term Loan Facility. See Item IA, Risk Factors, included in the Annual Report on Form 10-K for the fiscal year ended January 31, 2020, and the Risk Factors included in the Company’s Current Report on Form 8-K dated June 2, 2020.
Guarantees; Security
All domestic obligations under the Debt Facilities are unconditionally guaranteed by the CompanyLands’ End, Inc. and subject to certain exceptions, each of its existing and future direct and indirect wholly-owned domestic subsidiaries. The ABL Facility is secured by a first priority security interest in certain working capital of the borrowers and guarantors consisting primarily of accounts receivable and inventory. The Term Loan Facility is secured by a second priority security interest in the same collateral, with certain exceptions.
The Term Loan Facility is also secured by a first priority security interest in certain property and assets of the borrowers and guarantors, including certain fixed assets and stock of subsidiaries. The ABL Facility is also secured by a second priority security interest in the same collateral.
Interest; Fees
The interest rates per annum applicable to the loans under the Debt Facilities are based on a fluctuating rate of interest measured by reference to, at the borrowers’ election, either (i) an adjusted LIBOR rate plus a borrowing margin, or (ii) an alternative base rate plus a borrowing margin. The borrowing margin is fixed for the Term Loan Facility at 3.25% in the case of LIBOR loans and 2.25% in the case of base rate loans. For the Term Loan Facility, LIBOR is subject to a 1% interest rate floor. The borrowing margin for the ABL Facility is subject to adjustment based on the average excess availability under the ABL Facility for the preceding fiscal quarter. In the case of LIBOR borrowings this adjustment will range from 1.25% to 1.75% for the ABL Facility. Base rate borrowings will range from 0.50% to 1.00% for the ABL Facility.
Customary agency fees are payable in respect of the Debt Facilities. The ABL Facility fees also include (i) commitment fees in an amount equal to 0.25% of the daily unused portions of the ABL Facility and (ii) customary letter of credit fees.
Representations and Warranties; Covenants
Subject to specified exceptions, the Debt Facilities contain various representations and warranties and restrictive covenants that, among other things, restrict the ability of Lands’ End and its subsidiaries to incur indebtedness (including guarantees), grant liens, make investments, make dividends or distributions with respect to capital stock, make prepayments on other indebtedness, engage in mergers or change the nature of their business. In addition, if excess availability under the ABL Facility falls below the greater of 10% of the loan cap amount or $15.0 million, Lands’ End will be required to comply with a minimum fixed charge coverage ratio of 1.0 to 1.0. The Debt Facilities do not otherwise contain financial maintenance covenants. The Company was in compliance with all financial covenants related to the Debt Facilities as of May 3, 2019.
The Debt Facilities contain certain affirmative covenants, including reporting requirements such as delivery of financial statements, certificates and notices of certain events, maintaining insurance, and providing additional guarantees and collateral in certain circumstances.
Events of Default
The Debt Facilities include customary events of default including non-payment of principal, interest or fees, violation of covenants, inaccuracy of representations or warranties, cross defaults related to certain other material indebtedness, bankruptcy and insolvency events, invalidity or impairment of guarantees or security interests, and material judgments and change of control.
Cash Flows from Operating Activities
Net cash used in operating activities decreasedincreased to $80.2 million in Year-to-Date 2020 from $36.3 million in the Year-to-Date 2019, from a net cash use of $41.2 million in the Year-to-Date 2018, primarily driven by improved working capital.
Net cash used in investing activities was $15.0$10.8 million and $10.7$15.0 million for Year-to-Date 20192020 and Year-to-Date 2018,2019, respectively. Cash used in investing activities for both periods was primarily used for investments to update our information technology infrastructure and property and equipment.
Cash Flows from Financing Activities
Net cash provided by financing activities was $73.3 million for Year-to-Date 2020, primarily resulting from $75.0 million of borrowings from the ABL. Net cash used in financing activities was $102.0 million and $1.9 million for Year-to-Date 2019 and Year-to-Date 2018, respectively,was $102.0 million consisting primarily of a $100 million voluntary prepayment of our Term Loan Facility as well as quarterly scheduled payments.
Contractual Obligations and Off-Balance-Sheet Arrangements
There have been no material changes to our contractual obligations and off-balance-sheet arrangements as discussed in our Annual Report on Form 10-K for the fiscal year ended February 1, 2019. During First Quarter 2019, Lands' End made a $100 million voluntary prepayment on the Term Loan Facility, from excess cash on hand.
Financial Instruments with Off-Balance-Sheet Risk
On November 16, 2017, the Company entered into the ABL Facility, which providesinitially provided for maximum borrowings of $175.0 million for the Company, subject to a borrowing base. During First Quarter 2020, the Company increased capacity under the ABL Facility by $25.0 million, so that maximum borrowings are $200.0 million. The ABL Facility has a letter of credit sub-limit of $70.0 million and will mature no later thanmillion. The ABL Facility matures on November 16, 2022, subject to customary extension provisions provided for therein.however, in the event the Term Loan Facility debt is not extended, repaid, or otherwise refinanced at least six months before its maturity date, the ABL Facility would mature on January 4, 2021. The ABL Facility is available for working capital and other general corporate purposes and was undrawn at
Application of Critical Accounting Policies and Estimates
We believe that the assumptions and estimates associated with revenue, inventory valuation, goodwill and intangible asset impairment assessments and income taxes have the greatest potential impact on our financial statements. Therefore, we consider these to be our critical accounting policies and estimates.
Goodwill and Trade Name Impairment Analysis
We considered the COVID-19 pandemic to be a triggering event in First Quarter 2020 for the Outfitters and Japan eCommerce reporting units and therefore completed an interim test for impairment of goodwill for these reporting units as of May 1, 2020. The interim tests employed the assumption that revenue in the Outfitters and Japan eCommerce reporting units will return to Fiscal 2019 levels by Fiscal 2023 (the 53 weeks ending February 2, 2024). The testing resulted in no impairment of the Outfitters reporting unit and full impairment of the $3.3 million of goodwill allocated to Japan eCommerce reporting unit.
Goodwill impairment assessments
The Company tests goodwill for impairment using a one-step quantitative test. The quantitative test compares the reporting unit's fair value to its carrying value. An impairment is recorded for any excess carrying value above the reporting unit's fair value, not to exceed the amount of goodwill. The Company estimates fair value using a discounted cash flow model, commonly referred to as the income approach. The income approach uses a reporting unit's projection of estimated operating results and cash flows that is discounted using a weighted average cost of capital that reflects current market conditions appropriate to the Company's reporting unit. The projection uses management's best estimates of economic and market conditions over the projected period using the best information available, including growth rates in revenues, costs, estimates of future expected changes in operating margins and cash expenditures. Other significant estimates and assumptions include terminal value growth rates, future estimates of capital expenditures and changes in future working capital requirements.
The Outfitters and Japan eCommerce reporting units have been negatively impacted by decreased demand during First Quarter 2020 due to the impacts of the COVID-19 pandemic on its customers. Accordingly, the Company has performed an interim impairment test for these reporting units using scenarios that factor in different durations of the pandemic, the possibility of future declines in revenue and assumptions of the business returning to normal levels of operations in future years. Based on the weighted evaluation of these different scenarios, which included adjusted risk profiles, the Company believes that the fair value of the Outfitters reporting unit is greater than the carrying value resulting in no impairment of the Outfitters reporting unit. Based on the weighted evaluation of these different scenarios, the Company believes that the fair value of the Japan eCommerce reporting unit is less than the carrying value and therefore, the entirety of the goodwill allocated to Japan is impaired. Accordingly, in First Quarter 2020 the
25
Company recorded a non-cash pretax trade name impairment charge to the Japan eCommerce reporting unit of approximately $3.3 million. This charge is recorded in the Other operating expense, net line in the Condensed Consolidated Statements of Operations.
Indefinite-lived intangible asset impairment assessments
The Company concluded that recent events did not result in a triggering event for trade name and therefore did not complete testing of the trade name for impairment. As such, no trade name impairment charges were recorded in First Quarter 2020.
As the pandemic continues, Lands’ End will continue to evaluate goodwill and trade name indefinite-lived intangible asset for impairment. A prolonged pandemic could impact the results of operations and thus alter assumptions utilized in the determination of the estimated fair values of the reporting units that are significant enough to trigger an impairment.
For a complete discussion of our critical accounting policies, please refer to our Annual Report on Form 10-K for the year ended February 1, 2019, and Note 2,
Recent Accounting Pronouncements
See Part I, Item 1, Note 2,
Recent Accounting Pronouncements, of the Condensed Consolidated Financial Statements (Unaudited) included in this Quarterly Report on Form 10-Q for information regarding recent accounting pronouncements.CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION
This document contains forward-looking statements. Forward-looking statements reflect our current views with respect to, among other things, future events and performance. These statements may discuss, among other things, our net sales, gross margin, operating expenses, operating income, net income, adjusted EBITDA, cash flow, financial condition, impairments, expenditures, growth, strategies, plans, achievements, dividends, capital structure, organizational structure, future store openings, financing activities, liquidity, the impact of the COVID-19 pandemic, market opportunities and general market and industry conditions. We generally identify forward-looking statements by words such as "anticipate," "estimate," "expect," "intend," "project," "plan," "predict," "believe," "seek," "continue," "outlook," "may," "might," "will," "should," "can have," "likely" or the negative version of these words or comparable words. Forward-looking statements are based on beliefs and assumptions made by management using currently available information. These statements are only predictions and are not guarantees of future performance, actions or events. Forward-looking statements are subject to risks and uncertainties. If one or more of these risks or
26
The market risk inherent in our financial instruments represents the potential loss arising from adverse changes in currency rates. A significant portion of our business is transacted in U.S. dollars, and is expected to continue to be transacted in U.S. dollars or U.S. dollar-based currencies. As of May 3, 2019,1, 2020, we had $12.6$8.4 million of cash denominated in foreign currencies, principally in British Pound Sterling, Euros, Yen and Yen.Hong Kong Dollars. We do not enter into financial instruments for trading purposes or hedging and have not used any derivative financial instruments. We do not consider our foreign earnings to be permanently reinvested.
We are subject to interest rate risk with the Term Loan Facility and the ABL Facility, as both require the Company to pay interest on outstanding borrowings at variable rates. Each one percentage point change in interest rates associated with the Term Loan Facility would result in a $3.9$3.8 million change in our annual cash interest expenses. Assuming our ABL Facility was fully drawn to a principal amount equal to $175.0$200.0 million, each one percentage point change in interest rates would result in a $1.8$2.0 million change in our annual cash interest expense.
27
Disclosure Controls and Procedures
Based on their evaluation for the period covered by this Quarterly Report on Form 10-Q, Lands’ End’s Chief Executive Officer and President and Executive Vice President, Chief Operating Officer, Chief Financial Officer and Treasurer have concluded that, as of May 3, 2019,1, 2020, the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended) are effective.
Changes in Internal Control over Financial Reporting
There have been no changes in the Company's internal controls over financial reporting identified in connection with the evaluation required by Rules 13a-15 under the Exchange Act during the First Fiscal Quarter Ended May 3, 20191, 2020 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
28
The Company is party to various claims, legal proceedings and investigations arising in the ordinary course of business. Some of these actions involve complex factual and legal issues and are subject to uncertainties. At this time, the Company is not able to either predict the outcome of these legal proceedings or reasonably estimate a potential range of loss with respect to the proceedings. While it is not feasible to predict the outcome of pending claims, proceedings and investigations with certainty, management is of the opinion that their ultimate resolution should not have a material adverse effect on our results of operations, cash flows or financial position.
For a description of Exhibits
Other than as set forth in the Company’s Current Report on Form 8-K dated June 2, 2020, there have been no material changes to the risk factors disclosed in ourthe Company’s Annual Report on Form 10-K for the year ended February 1, 2019, which wasJanuary 31, 2020, filed with the SEC on March 28, 2019.
The following documents are filed as exhibits to this report:
Amended and Restated Certificate of Incorporation of Lands' End, Inc. (incorporated by reference to Exhibit 3.1 of the Current Report on Form 8-K filed by Lands’ End, Inc. on March 20, 2014 (File No. 001-09769)). | ||
Amended and Restated Bylaws of Lands' End, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Form 8-K filed on April 8, 2014 (File No. 001-09769)). | ||
Certification of Principal Executive Officer Required Under Rule 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as amended.* | ||
Certification of Principal Financial Officer Required Under Rule 13a-14(a) and 15d-14(a) of the Securities Exchange Act of 1934, as amended.* | ||
Certification of Principal Executive Officer and Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.** | ||
101.INS | XBRL Instance Document* | |
101.SCH | XBRL Taxonomy Extension Schema Document* | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document* | |
101.DEF | XBRL Taxonomy Extension Definition Document* | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document* | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document* |
* | ||
Filed herewith. | ||
** | Furnished herewith. |
30
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 thereunto duly authorized.
Lands’ End, Inc.
(Registrant)
Dated: June 4, 2019
By: | |
/s/ James | |
James | |
Executive Vice President, Chief Operating Officer, Chief Financial Officer and Treasurer (Principal Financial Officer) |
31