Attached files

file filename
8-K - 8-K - TAILORED BRANDS INCa13-7462_18k.htm

Exhibit 99.1

 

 

News Release

 

 

Contact:

 

 

 

For Immediate Release

 

Ken Dennard

 

 

Dennard · Lascar Associates

 

 

(713) 529-6600

 

 

MEN’S WEARHOUSE REPORTS

FISCAL 2012 FOURTH QUARTER AND FULL YEAR RESULTS

 

·                  Q4 2012 GAAP diluted loss per share was $0.07, compares to prior year GAAP diluted loss per share of $0.07 and adjusted loss per share of $0.05

 

·                  Full year 2012 GAAP diluted EPS was $2.55, compares to prior year GAAP diluted EPS of $2.30 and adjusted diluted EPS of $2.38

 

·                  Engages Jefferies & Co. to evaluate strategic alternatives for K&G

 

·                  Announces new share repurchase program and planned credit facility amendment

 

·                  Provides annual guidance for fiscal year 2013

 

HOUSTON — March 13, 2013 — The Men’s Wearhouse (NYSE: MW) today announced its consolidated financial results for the fiscal fourth quarter and the full year ended February 2, 2013.

 

Total net sales for the 2012 fiscal fourth quarter increased 8.2% to $608.4 million from $562.2 million for the same period a year ago.  Retail segment sales for the quarter increased by 6.8% or $34.8 million and corporate apparel sales increased by 21.5% or $11.5 million.  For the full 2012 fiscal year, net sales increased by 4.4% to $2,488.3 million, with a retail segment increase of 5.1% and a corporate apparel segment decrease of 1.7%.

 

The GAAP basis net loss for the 2012 fiscal fourth quarter was $3.4 million, or $0.07 diluted loss per share, compared to a net loss of $3.8 million, or $0.07 diluted loss per share, in the same period in 2011. Last year’s fourth quarter adjusted diluted loss per share was $0.05 after excluding $1.3 million ($0.9 million after tax or $0.02 per diluted share) in acquisition related integration costs and $0.3 million ($0.2 million after tax or less than $0.01 per diluted share) for non-cash asset impairment charges.

 

For the full 2012 fiscal year, GAAP basis net earnings were $131.7 million, or $2.55 diluted earnings per share, compared to net earnings of $120.6 million, or $2.30 diluted earnings per share, for the 2011 fiscal year.  On an adjusted basis, fiscal year 2011 net earnings were $124.4 million or $2.38 adjusted diluted earnings per share after excluding $3.8 million ($2.5 million after tax or $0.05 per diluted share) in acquisition related integration costs and $2.0 million ($1.3 million after tax or $0.03 per diluted share) for non-cash asset impairment charges.

 

Doug Ewert, Men’s Wearhouse president and chief executive officer, stated, “Our fourth quarter started out with an unprecedented volume decline in November which we described in our third quarter earnings release and conference call.  The balance of the fourth quarter improved over November results; however, macro-economic conditions remained challenging for our customers throughout the period, which resulted in fourth quarter and full year results that were two cents below the low end of our guidance range provided on December 5, 2012.

 

1



 

“Net sales at our core flagship brand Men’s Wearhouse stores, which represented 61% of our total fourth quarter sales, were up 9.1% over last year’s fourth quarter, and comparable store sales increased 1.0%, at the low end of our guidance range for the quarter. Our higher margin tuxedo rental revenues had an above guidance U.S. comparable store sales increase of 9.4% in the fourth quarter, driven by increased unit rental rates and unit rentals.

 

“Moores, our retail brand in Canada, was 11% of our total sales mix in the 2012 fourth quarter and delivered a comparable store sales decrease of 5.5%, below our expectations,” continued Ewert.  “K&G, with 16% of our total fourth quarter sales, had a comparable store sales decrease of 5.7%, also below our expectations.  Sales at K&G were disappointing as customers did not respond to our promotions and new marketing campaign as well as expected.  Our Corporate Apparel segment, which represented 11% of our total 2012 fourth quarter sales, had a sales increase of 21.5% as managed account customer uniform sales exceeded plan.

 

“Subsequent to year-end, our board and management have embarked upon a process of reevaluating the Company’s operating structure and capital allocation program,” added Ewert.  “We believe that our core strength lies primarily in our MW and Moores men’s specialty apparel retailing.  To better focus our efforts on these core operations, we have engaged Jefferies & Co. to assist us in evaluating strategic alternatives for our K&G operations.

 

“Additionally, the board has approved a new share repurchase program of $200 million, which amends and increases the Company’s existing share repurchase authorization. We had $45 million available in our prior repurchase program and this action adds an additional $155 million for share repurchases by the Company.

 

“We are also in the process of amending and restating our credit facility, which we expect to complete by mid-April,” continued Ewert.  “Under the amended facility, we will increase our revolving credit to $300 million, with possible future increases to $450 million under an expansion feature, and extend the maturity date to 2018.  In addition, the amended facility will provide for a $100 million term loan which will be repaid over five years, with 10% payable annually in quarterly installments and the remainder due at maturity.  The other terms of the credit facility will remain substantially similar to those included in our current facility.  We currently have no debt outstanding under the existing revolver other than letters of credit totaling approximately $22.3 million, which will continue in place under the amended facility.

 

“We believe these strategic and deliberate actions will better position the Company for growth and will unlock value for our shareholders.”

 

2



 

Net Sales Summaries

 

The following is a summary of net sales for fourth quarter and fiscal 2012.  The dollars shown are U.S. dollars in millions and due to rounded numbers may not sum.  The Moores’ comparable store sales change is based on the Canadian dollar.

 

Fourth Quarter Net Sales Summary — Fiscal 2012

 

 

 

 

 

 

 

Net Sales

 

Comparable Store Sales Change

 

 

 

Net Sales

 

Change

 

Current Year

 

Current Year

 

Prior Year

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Retail Segment

 

6.8

%

$

34.8

 

$

543.4

 

 

 

 

 

Men’s Wearhouse

 

9.1

%

$

31.2

 

$

372.7

 

1.0

%

9.3

%

K&G

 

(0.1

)%

$

(0.1

)

$

95.5

 

(5.7

)%

(2.1

)%

Moores

 

4.0

%

$

2.6

 

$

67.8

 

(5.5

)%

(0.2

)%

MW Cleaners

 

16.3

%

$

1.0

 

$

7.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Apparel Segment

 

21.5

%

$

11.5

 

$

65.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Company

 

8.2

%

$

46.3

 

$

608.4

 

 

 

 

 

 

Year-To-Date Net Sales Summary — Fiscal 2012

 

 

 

 

 

 

 

Net Sales

 

Comparable Store Sales Change

 

 

 

Net Sales

 

Change

 

Current Year

 

Current Year

 

Prior Year

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Retail Segment

 

5.1

%

$

109.7

 

$

2,248.8

 

 

 

 

 

Men’s Wearhouse

 

7.4

%

$

109.4

 

$

1,581.1

 

4.8

%

9.1

%

K&G

 

(2.4

)%

$

(9.2

)

$

365.9

 

(4.3

)%

3.6

%

Moores

 

2.3

%

$

6.3

 

$

274.0

 

1.5

%

4.5

%

MW Cleaners

 

12.6

%

$

3.1

 

$

27.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate Apparel Segment

 

(1.7

)%

$

(4.1

)

$

239.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Company

 

4.4

%

$

105.6

 

$

2,488.3

 

 

 

 

 

 

3



 

2013 GUIDANCE

 

The Company will implement a modification to its forward guidance practice beginning with fiscal 2013 by giving annual guidance only.  The Company will provide specific financial related guidance and guidance around certain elements which management believes will influence the annual results for the full fiscal year.

 

Commenting on the Company’s annual guidance, Ewert added, “We continue to closely monitor our customers’ reactions to continued macro-economic uncertainties that dominate the headlines and, inevitably, their wallets and spending patterns.  Our annual guidance contemplates this but does not take into consideration any share repurchases under the new share repurchase program or any other actions that may result from our engagement of strategic advisors noted in my comments.”

 

The Company can offer no assurance that it will enter into any transaction in the future, and no decision has been made to enter into a transaction at this time. The Company does not intend to disclose further developments about the review of strategic alternatives unless and until such time as its Board of Directors has approved a specific course of action, or it otherwise deems further disclosure is appropriate or required.

 

GAAP Diluted EPS

 

For the fiscal year, the Company expects GAAP diluted earnings per share in a range of $2.70 to $2.80, an increase of 5.9% to 9.8% over the prior year diluted earnings per share of $2.55 and an increase of 7.1% to 11.1% over the prior year diluted earnings per share adjusted for the 53rd week of $2.52.

 

Sales

 

Total sales are expected to increase 2.85% to 3.85%.  Comparable store sales are expected as follows (all comparable store sales growth is based on a 52-week comparable time period):

 

 

 

% of Total Sales
(approximate)

 

Comparable Store
Sales Growth

 

Men’s Wearhouse

 

65

%

+4% to +5%

 

·   MW Tuxedo Rental Revenues

 

 

 

+5% to +6%

 

K&G

 

13

%

-3% to -4%

 

Moores

 

11

%

+1% to +2%

 

 

Corporate apparel sales are expected to increase 1.9% to 2.4% and are expected to be approximately 9.5% of total sales.

 

Gross Margin

 

Total gross margin by segment is expected as follows:

 

 

 

% Change

 

Basis Point Change
to FY12

 

Retail Margin

 

+2.9% to +4.2%

 

flat to +10

 

Corporate Apparel Margin

 

+8.4% to 9.1%

 

+185 to +190

 

 

4



 

SG&A

 

Compared to FY12 on a 52 week basis, our FY13 total SG&A expense is expected to increase 3.4% to 3.9% while decreasing 30 to 48 basis points as a percentage of sales.  The increase in FY13 as compared to FY12 on a 53 week basis is expected to be 1.8% to 2.3% with a decrease of 37 to 55 basis points as a percentage of sales.

 

Other

 

Effective Tax Rate

 

36%

 

Weighted Average Shares (millions)

 

51,505

 

Average Foreign Exchange Conversion Rates

 

 

 

·   US Dollar to the Pound

 

1.596

 

·   US Dollar to the Canadian Dollar

 

1.000

 

Dilutive Effect of Participating Securities

 

$0.01

 

Capital Expenditures

 

$100M - $108M

 

 

Store Activity

 

 

 

Store Openings

 

Store Closings

 

Men’s Wearhouse

 

32 - 36

 

 

Men’s Wearhouse and Tux

 

 

36

 

K&G

 

1

 

4

 

Moores

 

3

 

 

 

CONFERENCE CALL AND WEBCAST INFORMATION

 

At 9:00 a.m. Eastern time on Thursday, March 14, 2013, Company management will host a conference call and real time webcast to review fiscal fourth quarter and full year 2012 results and its outlook for fiscal 2013.

 

To access the conference call, dial 480-629-9692.  To access the live webcast presentation, visit the Investor Relations section of the Company’s website at www.menswearhouse.com. A telephonic replay will be available through March 21, 2013 by calling 303-590-3030 and entering the access code of 4604189#, or a webcast archive will be available free on the website for approximately 90 days.

 

STORE INFORMATION

 

 

 

February 2, 2013

 

January 28, 2012

 

 

 

Number of
Stores

 

Sq. Ft.
(000’s)

 

Number of
Stores

 

Sq. Ft.
(000’s)

 

 

 

 

 

 

 

 

 

 

 

Men’s Wearhouse

 

638

 

3,650.0

 

607

 

3,462.7

 

 

 

 

 

 

 

 

 

 

 

Men’s Wearhouse and Tux

 

288

 

395.1

 

343

 

474.6

 

 

 

 

 

 

 

 

 

 

 

Moores, Clothing for Men

 

120

 

763.5

 

117

 

741.7

 

 

 

 

 

 

 

 

 

 

 

K&G (a)

 

97

 

2,299.3

 

99

 

2,351.2

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,143

 

7,107.9

 

1,166

 

7,030.2

 

 


(a)  92 and 91 stores, respectively, offering women’s apparel.

 

5



 

Founded in 1973, Men’s Wearhouse is one of North America’s largest specialty retailers of men’s apparel with 1,143 stores.  The Men’s Wearhouse, Moores and K&G stores carry a full selection of men’s designer, brand name and private label suits, sport coats, furnishings and accessories and Men’s Wearhouse and Tux stores carry a limited selection.  Most K&G stores carry a full selection of women’s apparel.  Tuxedo rentals are available in the Men’s Wearhouse, Moores and Men’s Wearhouse and Tux stores.  Additionally, Men’s Wearhouse operates a global corporate apparel and workwear group consisting of Twin Hill in the United States and Dimensions, Alexandra and Yaffy in the UK.

 

This press release contains forward-looking information. The forward-looking statements are made pursuant to the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements may be significantly impacted by various factors, including sensitivity to economic conditions and consumer confidence, possibility of limited ability to expand Men’s Wearhouse stores, possibility that certain of our expansion strategies may present greater risks, changes in foreign currency rates and other factors described in the Company’s annual report on Form 10-K for the fiscal year ended January 28, 2012 and subsequent Forms 10-Q.  For additional information on Men’s Wearhouse, please visit the Company’s websites at www.menswearhouse.com, www.kgstores.com, www.mooresclothing.com, www.twinhill.com, www.dimensions.co.uk and www.alexandra.co.uk.

 

6



 

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited)

 

FOR THE THREE MONTHS ENDED

February 2, 2013, AND January 28, 2012

(In thousands, except per share data)

 

 

 

Three Months Ended

 

Variance

 

 

 

 

 

% of

 

 

 

% of

 

 

 

 

 

Basis

 

 

 

2012

 

Sales

 

2011

 

Sales

 

Dollar

 

%

 

Points

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

$

456,063

 

74.96

%

$

430,314

 

76.55

%

$

25,749

 

5.98

%

(1.59

)

Tuxedo rental services

 

49,193

 

8.09

%

43,444

 

7.73

%

5,749

 

13.23

%

0.36

 

Alteration and other services

 

38,172

 

6.27

%

34,898

 

6.21

%

3,274

 

9.38

%

0.07

 

Total retail sales

 

543,428

 

89.32

%

508,656

 

90.48

%

34,772

 

6.84

%

(1.16

)

Corporate apparel clothing product sales

 

65,000

 

10.68

%

53,513

 

9.52

%

11,487

 

21.47

%

1.16

 

Total net sales

 

608,428

 

100.00

%

562,169

 

100.00

%

46,259

 

8.23

%

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of sales

 

365,283

 

60.04

%

337,289

 

60.00

%

27,994

 

8.30

%

0.04

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin (a):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

249,160

 

54.63

%

234,594

 

54.52

%

14,566

 

6.21

%

0.12

 

Tuxedo rental services

 

41,371

 

84.10

%

36,553

 

84.14

%

4,818

 

13.18

%

(0.04

)

Alteration and other services

 

8,032

 

21.04

%

7,414

 

21.24

%

618

 

8.34

%

(0.20

)

Occupancy costs

 

(74,119

)

(13.64

)%

(68,294

)

(13.43

)%

(5,825

)

(8.53

)%

(0.21

)

Total retail gross margin

 

224,444

 

41.30

%

210,267

 

41.34

%

14,177

 

6.74

%

(0.04

)

Corporate apparel clothing product margin

 

18,701

 

28.77

%

14,613

 

27.31

%

4,088

 

27.98

%

1.46

 

Total gross margin

 

243,145

 

39.96

%

224,880

 

40.00

%

18,265

 

8.12

%

(0.04

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

249,623

 

41.03

%

232,125

 

41.29

%

17,498

 

7.54

%

(0.26

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

 

(6,478

)

(1.06

)%

(7,245

)

(1.29

)%

767

 

10.59

%

0.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest

 

(90

)

(0.01

)%

(241

)

(0.04

)%

151

 

62.66

%

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss before income taxes

 

(6,568

)

(1.08

)%

(7,486

)

(1.33

)%

918

 

12.26

%

0.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefit for income taxes

 

(3,412

)

(0.56

)%

(3,588

)

(0.64

)%

176

 

4.91

%

0.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss including noncontrolling interest

 

(3,156

)

(0.52

)%

(3,898

)

(0.69

)%

742

 

19.04

%

0.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (earnings) loss attributable to noncontrolling interest

 

(248

)

(0.04

)%

119

 

0.02

%

(367

)

308.40

%

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss attributable to common shareholders

 

$

(3,404

)

(0.56

)%

$

(3,779

)

(0.67

)%

$

375

 

9.92

%

0.11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per diluted common share attributable to common shareholders

 

$

(0.07

)

 

 

$

(0.07

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted common shares outstanding:

 

50,829

 

 

 

51,297

 

 

 

 

 

 

 

 

 

 


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

 

7



 

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(Unaudited)

 

FOR THE TWELVE MONTHS ENDED

February 2, 2013, AND January 28, 2012

(In thousands, except per share data)

 

 

 

Twelve Months Ended

 

Variance

 

 

 

 

 

% of

 

 

 

% of

 

 

 

 

 

Basis

 

 

 

2012

 

Sales

 

2011

 

Sales

 

Dollar

 

%

 

Points

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

$

1,691,248

 

67.97

%

$

1,619,671

 

67.98

%

$

71,577

 

4.42

%

(0.01

)

Tuxedo rental services

 

406,454

 

16.33

%

376,857

 

15.82

%

29,597

 

7.85

%

0.52

 

Alteration and other services

 

151,147

 

6.07

%

142,665

 

5.99

%

8,482

 

5.95

%

0.09

 

Total retail sales

 

2,248,849

 

90.38

%

2,139,193

 

89.78

%

109,656

 

5.13

%

0.60

 

Corporate apparel clothing product sales

 

239,429

 

9.62

%

243,491

 

10.22

%

(4,062

)

(1.67

)%

(0.60

)

Total net sales

 

2,488,278

 

100.00

%

2,382,684

 

100.00

%

105,594

 

4.43

%

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost of sales

 

1,380,130

 

55.47

%

1,333,757

 

55.98

%

46,373

 

3.48

%

(0.51

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin (a):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail clothing product

 

935,200

 

55.30

%

896,013

 

55.32

%

39,187

 

4.37

%

(0.02

)

Tuxedo rental services

 

349,887

 

86.08

%

324,236

 

86.04

%

25,651

 

7.91

%

0.05

 

Alteration and other services

 

37,301

 

24.68

%

34,829

 

24.41

%

2,472

 

7.10

%

0.27

 

Occupancy costs

 

(283,382

)

(12.60

)%

(273,300

)

(12.78

)%

(10,082

)

3.69

%

0.17

 

Total retail gross margin

 

1,039,006

 

46.20

%

981,778

 

45.89

%

57,228

 

5.83

%

0.31

 

Corporate apparel clothing product margin

 

69,142

 

28.88

%

67,149

 

27.58

%

1,993

 

2.97

%

1.30

 

Total gross margin

 

1,108,148

 

44.53

%

1,048,927

 

44.02

%

59,221

 

5.65

%

0.51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

909,580

 

36.55

%

863,495

 

36.24

%

46,085

 

5.34

%

0.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

198,568

 

7.98

%

185,432

 

7.78

%

13,136

 

7.08

%

0.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest

 

(896

)

-0.04

%

(1,022

)

-0.04

%

126

 

(12.33

)%

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings before income taxes

 

197,672

 

7.94

%

184,410

 

7.74

%

13,262

 

7.19

%

0.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

65,609

 

2.64

%

63,944

 

2.68

%

1,665

 

2.60

%

(0.05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings including noncontrolling interest

 

132,063

 

5.31

%

120,466

 

5.06

%

11,597

 

9.63

%

0.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (earnings) loss attributable to noncontrolling interest

 

(347

)

(0.01

)%

135

 

0.01

%

(482

)

357.04

%

0.02

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to common shareholders

 

$

131,716

 

5.29

%

$

120,601

 

5.06

%

$

11,115

 

9.22

%

0.23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per diluted common share attributable to common shareholders

 

$

2.55

 

 

 

$

2.30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average diluted common shares outstanding:

 

51,026

 

 

 

51,692

 

 

 

 

 

 

 

 

 

 


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

 

8



 

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

 

 

February 2,

 

January 28,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

156,063

 

$

125,306

 

Accounts receivable, net

 

63,010

 

56,669

 

Inventories

 

556,531

 

572,502

 

Other current assets

 

79,549

 

70,906

 

 

 

 

 

 

 

Total current assets

 

855,153

 

825,383

 

Property and equipment, net

 

389,118

 

355,717

 

Tuxedo rental product, net

 

126,825

 

99,814

 

Goodwill

 

87,835

 

87,782

 

Intangible assets, net

 

32,442

 

33,711

 

Other assets

 

4,974

 

3,545

 

 

 

 

 

 

 

Total assets

 

$

1,496,347

 

$

1,405,952

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

123,983

 

$

123,445

 

Accrued expenses and other current liabilities

 

164,344

 

154,395

 

Income taxes payable

 

5,856

 

3,435

 

 

 

 

 

 

 

Total current liabilities

 

294,183

 

281,275

 

 

 

 

 

 

 

Deferred taxes and other liabilities

 

92,929

 

92,858

 

 

 

 

 

 

 

Total liabilities

 

387,112

 

374,133

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Preferred stock

 

 

 

Common stock

 

725

 

718

 

Capital in excess of par

 

386,254

 

362,735

 

Retained earnings

 

1,190,246

 

1,095,535

 

Accumulated other comprehensive income

 

36,924

 

36,921

 

Treasury stock, at cost

 

(517,894

)

(476,749

)

 

 

 

 

 

 

Total equity attributable to common shareholders

 

1,096,255

 

1,019,160

 

 

 

 

 

 

 

Noncontrolling interest

 

12,980

 

12,659

 

 

 

 

 

 

 

Total equity

 

1,109,235

 

1,031,819

 

 

 

 

 

 

 

Total liabilities and equity

 

$

1,496,347

 

$

1,405,952

 

 

9



 

THE MEN’S WEARHOUSE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

FOR THE TWELVE MONTHS ENDED

February 2, 2013, AND January 28, 2012

(In thousands)

 

 

 

Twelve Months Ended

 

 

 

2012

 

2011

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Net earnings including noncontrolling interest

 

$

132,063

 

$

120,466

 

Non-cash adjustments to net earnings:

 

 

 

 

 

Depreciation and amortization

 

84,979

 

75,968

 

Tuxedo rental product amortization

 

28,315

 

28,858

 

Other

 

22,168

 

47,227

 

Changes in operating assets and liabilities

 

(41,795

)

(109,722

)

 

 

 

 

 

 

Net cash provided by operating activities

 

225,730

 

162,797

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Capital expenditures

 

(121,433

)

(91,820

)

Proceeds from sales of property and equipment

 

33

 

59

 

Investment in trademark, tradenames and other assets

 

(2,075

)

 

 

 

 

 

 

 

Net cash used in investing activities

 

(123,475

)

(91,761

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Proceeds from issuance of common stock

 

8,457

 

8,354

 

Cash dividends paid

 

(37,084

)

(25,098

)

Tax payments related to vested deferred stock units

 

(4,421

)

(2,955

)

Excess tax benefits from share-based plans

 

2,997

 

1,903

 

Repurchases of common stock

 

(41,296

)

(63,988

)

 

 

 

 

 

 

Net cash used in financing activities

 

(71,347

)

(81,784

)

 

 

 

 

 

 

Effect of exchange rate changes

 

(151

)

(317

)

 

 

 

 

 

 

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

30,757

 

(11,065

)

 

 

 

 

 

 

Balance at beginning of period

 

125,306

 

136,371

 

Balance at end of period

 

$

156,063

 

$

125,306

 

 

10