Attached files

file filename
8-K - 8-K - Kate Spade & Coa16-10418_18k.htm

EXHIBIT 99.1

 

KATE SPADE & COMPANY REPORTS FIRST QUARTER 2016 RESULTS

 

·     Direct-to-consumer comparable sales growth of 19% for the first quarter

·     Net sales increase of 15% for the quarter, excluding wind-down operations in 2015; on a reported basis, net sales increase of 7%

·     First quarter Adjusted EBITDA of $35 million, or 13% of sales, an increase of 26% excluding wind-down operations in the quarter last year

·     Diluted earnings per share of $0.05 for the quarter, using a normalized tax rate, an increase of 67% excluding wind-down operations in the quarter last year

·     Reaffirms full year 2016 guidance

 

NEW YORK – MAY 4, 2016 – Kate Spade & Company (NYSE:KATE) today announced results for the first quarter ended April 2, 2016.

 

Craig A. Leavitt, Chief Executive Officer of Kate Spade & Company, said: “Our first quarter results reflect the stronger, refocused Kate Spade & Company and underscore the effectiveness of our differentiated strategy. We continue to focus on our powerful multi-channel approach, especially fueled by the robust performance of our global eCommerce business, which helped drive our industry-leading comparable sales growth of 19%. Our diverse business model helps position us for sustainable long-term growth.”

 

George Carrara, President and Chief Operating Officer of Kate Spade & Company, added:  “We are very pleased with our performance in the first quarter on a comparable basis to last year, particularly our robust top-line growth of 15% and Adjusted EBITDA margin expansion of 120 basis points. We remain well-positioned to generate significant margin expansion in 2016 and are confident in achieving our full year top and bottom line guidance.”

 

For the first quarter of 2016 on a GAAP basis, income from continuing operations was $11 million, or $0.08 per diluted share, compared to a loss from continuing operations of $(54) million, or $(0.42) per diluted share, for the first quarter of 2015. Diluted earnings per share from continuing operations in the first quarter of 2016 using a normalized tax rate were $0.05, compared to adjusted diluted earnings per share from continuing operations of $0.01 in the first quarter of 2015.

 

FIRST QUARTER RESULTS

 

Overall Results

 

Net sales for the first quarter of 2016 were $274 million, an increase of $35 million, or 14.5% compared to the first quarter of 2015, excluding sales for wind-down operations. Reported net sales for the first quarter of 2015 were $255 million. First quarter 2016 direct-to-consumer comparable sales growth was 19%, or 8% excluding eCommerce. Comparable sales per square foot for kate spade new york stores were $1,611 for the latest twelve months, compared to $1,588 for the twelve month period ended January 2, 2016.

 



 

Gross profit as a percentage of net sales was 61.8% for the first quarter of 2016.  Gross profit as a percentage of net sales was 62.0%, excluding the impact of wind-down operations, and 60.6% on a reported basis, for the first quarter of 2015.

 

Selling, general & administrative expenses were $152 million, or 55.3% of net sales in the first quarter of 2016. Selling, general & administrative expenses in the first quarter of 2015 were $137 million, or 57.4% of net sales, excluding the results of wind-down operations, expenses associated with streamlining activities and a $26 million charge to terminate contracts with the Company’s former joint venture partner in China. Reported selling, general & administrative expenses for the first quarter of 2015 were $192 million, or 75.1% of net sales.

 

Income (loss) from continuing operations on a reported basis was $11 million, or $0.08 per diluted share in the first quarter of 2016, compared to $(54) million, or $(0.42) per diluted share, in the first quarter of 2015. Diluted earnings per share from continuing operations in the first quarter of 2016 using a normalized tax rate were $0.05, compared to adjusted diluted earnings per share of $0.03, excluding a loss of $(0.02) related to results of wind-down operations, in the first quarter of 2015.

 

Segment Highlights

 

·                Kate Spade North America net sales for the first quarter of 2016 were $219 million, an increase of $32 million, or 17.1% compared to the first quarter of 2015, excluding sales for wind-down operations. Reported net sales for the first quarter of 2015 were $196 million. Kate Spade North America Segment Adjusted EBITDA was $25 million (11.2% of net sales) for the first quarter of 2016 compared to Segment Adjusted EBITDA Excluding Wind-Down Operations of $20 million (10.9% of adjusted net sales) for the first quarter of 2015. Kate Spade North America Segment Adjusted EBITDA, including results of wind-down operations was $18 million (9.2% of net sales) for the first quarter of 2015.

 

·                 Kate Spade International net sales for the first quarter of 2016 were $49 million, an increase of $2 million, or 3.2% compared to the first quarter of 2015, excluding sales for wind-down operations. Reported net sales for the first quarter of 2015 were $52 million and $47 million excluding wind-down operations, both of which included $6 million in direct-to-consumer sales from our Hong Kong, Macau and Taiwan operations prior to the transition to a joint venture during the quarter. Kate Spade International Segment Adjusted EBITDA was $9 million (17.5% of net sales) for the first quarter of 2016 compared to Segment Adjusted EBITDA Excluding Wind-Down Operations of $6 million (13.6% of adjusted net sales) for the first quarter of 2015. Kate Spade International Segment Adjusted EBITDA, including results of wind-down operations was $5 million (9.5% of net sales) for the first quarter of 2015.

 

·                 Adelington Design Group net sales for the first quarter of 2016 were $7 million, an increase of $1 million or 23.8% compared to the first quarter of 2015, excluding sales for wind-down operations. Reported net sales were $7 million for the first quarter of 2015. Adelington Design Group Segment Adjusted EBITDA was $2 million (31.8% of net sales) for the first quarter of 2016 compared to Segment Adjusted EBITDA Excluding Wind-Down Operations

 



 

of $1 million (22.5% of adjusted net sales) for the first quarter of 2015. Adelington Design Group Segment Adjusted EBITDA, including results of wind-down operations was $2 million (23.1% of net sales) for the first quarter of 2015.

 

Store Count Information

 

 

 

Q4 2015

 

Q1 2016
Net Store Openings

 

Q1 2016

North America Owned Stores

 

 

 

 

 

 

Specialty

 

104

 

1

 

105

Outlet

 

64

 

-

 

64

Total North America Owned Stores

 

168

 

1

 

169

Average Square Feet (in ‘000s)

 

377

 

 

 

382

 

 

 

 

 

 

 

International Owned Stores

 

 

 

 

 

 

Specialty

 

22

 

2

 

24

Outlet

 

13

 

1

 

14

Concessions

 

52

 

1

 

53

Total International Owned Stores

 

87

 

4

 

91

Average Square Feet (in ‘000s)

 

77

 

 

 

81

 

 

 

 

 

 

 

Total Owned Store Count

 

255

 

5

 

260

Average Owned Square Feet (in ‘000s)

 

454

 

 

 

463

 

 

 

 

 

 

 

Partner Operated Stores

 

74

 

6

 

80

Greater China Joint Venture Stores

 

38

 

3

 

41

Total Partnered Store Count

 

112

 

9

 

121

 

 

 

 

 

 

 

Total Store Count

 

367

 

14

 

381

 

 

 

 

 

 

 

Total Licensee Operated Partnered Stores

 

21

 

7

 

28

 

 

 

 

 

 

 

Total Store Footprint

 

388

 

21

 

409

 



 

2016 GUIDANCE

 

Net Sales

 

$1.385B – $1.410B

Adjusted EBITDA *

 

$257M – $282M

Diluted Earnings Per Share **

 

$0.70 – $0.80

DTC Comparable Sales Growth

 

low to mid-teens growth

Capital Expenditures

 

~$65M – $70M

Planned Net New Store Openings (Company Owned & Partners)

 

~40 – 45

2015 Year End NOL Balance

 

$739M

 

*Adjusted EBITDA, as presented in the Company’s 2016 guidance, excludes depreciation and amortization, losses on asset disposals and impairments, non-cash share-based compensation expense, income tax provision (benefit), interest expense, net and unrealized and certain realized foreign currency gains (losses).

** Diluted earnings per share estimated using a normalized tax rate of 40%.

 

CONFERENCE CALL INFORMATION

 

The Company will host a conference call at 8:30 a.m. Eastern time today to discuss its results for the first quarter 2016. The dial-in number is 1-888-694-4676 with pass code 71008595. The webcast can be accessed via the Investor Relations section of the Kate Spade & Company website at www.katespadeandcompany.com. An archive of the webcast will be available on the website. Additional information on the results of the Company’s operations is available in the Company’s Form 10-Q for the first quarter 2016, to be filed with the Securities and Exchange Commission.

 

The Company expects to report second quarter 2016 financial results on Wednesday, August 3, 2016.

 

PRESENTATION OF NON-GAAP FINANCIAL INFORMATION

 

The adjusted results for 2016 and 2015 present adjusted pretax income (loss) multiplied by a normalized tax rate. The adjusted results for the first quarter 2015 exclude the impact of expenses incurred in connection with the Company’s streamlining initiatives (such as severance costs, contract termination costs, asset write-downs and other costs) and brand-exiting activities, acquisition related costs and loss on settlement of note receivable. The adjusted results for 2015 also exclude a $26 million charge related to the termination of certain contracts with the Company’s former joint venture partner in Kate Spade China Co., Ltd. The Company believes that the adjusted results for such periods represent a more meaningful presentation of its historical operations and financial performance since these results provide period to period comparisons that are consistent and more easily understood. In addition to those items, the Company presents its 2015 adjusted results further adjusted to exclude the adjusted results of wind-down operations (Kate Spade Saturday, Jack Spade brick and mortar, Kate Spade Brazil and brand exits in the Adelington Design Group segment). The Company believes that the adjusted results excluding wind-down operations provide a meaningful presentation of its 2015 results on a comparable basis to its 2016 results. The attached tables, captioned “Reconciliation of Non-GAAP Financial Information,” provide a full reconciliation of actual results to the adjusted results. The Company presents Adjusted EBITDA, which it defines as income (loss) from continuing operations, adjusted to exclude income tax provision (benefit), interest expense,

 



 

net, depreciation and amortization, net, expenses incurred in connection with the Company’s streamlining initiatives, brand-exiting activities, acquisition related costs, non-cash impairment charges, losses on asset disposals, loss on settlement of note receivable, non-cash share-based compensation expense and unrealized and certain realized foreign currency transaction adjustments, net. The Company presents the above-described Adjusted EBITDA measures because it considers them important supplemental measures of its performance and believes they are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in its industry.  The Company also presents Adjusted EBITDA Excluding Wind-Down Operations, which the Company defines as Adjusted EBITDA further adjusted to remove the Adjusted EBITDA of Kate Spade Saturday, Jack Spade brick and mortar, Kate Spade Brazil and the brand exits in the Adelington Design Group segment.  The Company believes this Adjusted EBITDA measure provides a meaningful presentation of its 2015 results on a comparable basis to its 2016 results.  References to amounts “on a comparable basis” mean that those amounts exclude the impact of wind-down operations.

 

The Company determined that the Kate Spade Saturday, Jack Spade, Kate Spade Brazil and Adelington Design Group initiatives in 2015 did not represent a strategic shift in the Company’s operations and therefore did not present these activities as discontinued operations.

 

ABOUT KATE SPADE & COMPANY

 

Kate Spade & Company (NYSE: KATE) operates principally under two global, multichannel lifestyle brands: kate spade new york and Jack Spade.  The Company’s four category pillars – women’s, men’s, children’s and home – span demographics, genders and geographies. Known for crisp color, graphic prints and playful sophistication, kate spade new york aims to inspire a more interesting life.  The kate spade new york collection includes the Madison Avenue, Broome Street and on purpose labels.  Jack Spade offers a timeless and versatile assortment of bags, sportswear and tailored clothing founded on the aesthetic of simple, purposeful design.  The Company also owns Adelington Design Group, a private brand jewelry design and development group.  Visit www.katespadeandcompany.com for more information.

 

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

Statements contained in, or incorporated by reference into, this press release, future filings by us with the Securities and Exchange Commission (“SEC”), and oral statements made by, or with the approval of, our authorized personnel, that relate to our plans and expectations for future periods are forward-looking statements under the Private Securities Litigation Reform Act of 1995.  Words such as “intend,” “expect,” “contemplate,” “anticipate,” “believe,” “plan,” “forecast,” “target,” “aim,” “project,” “on track,” “are positioned to,” “estimate,” “may,” “will,” “should” and variations of such words and similar expressions and phrases are intended to identify such forward-looking statements. You should not place undue reliance on such forward-looking statements, as they are not guarantees of performance or results.  Although we believe that the expectations reflected in these forward-looking statements are reasonable, these expectations may not prove to be correct or we may not achieve the financial results, savings or other benefits anticipated in the forward-looking statements. These forward-looking statements are simply estimates reflecting the best judgment of our senior management and involve, and are subject to,

 



 

a number of risks and uncertainties, many of which are beyond our control and which could cause actual results to differ materially from those suggested by the forward-looking statements.  These risks are more fully discussed in the “Risk Factors” section and elsewhere in the Company’s most recent Annual Report on Form 10-K filed with the SEC on March 1, 2016 and any subsequent quarterly reports on Form 10-Q.  All subsequent written and oral forward-looking statements concerning the matters addressed herein and attributable to us or any person acting on our behalf are qualified by these cautionary statements.  We may change our intentions, beliefs or expectations at any time and without notice, based upon any change in our assumptions or otherwise.  We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

 

Investor Relations Contact:

Priya Trivedi, Vice President, Finance & Treasurer, Kate Spade & Company, 201.295.6110, ptrivedi@katespade.com

 

Media Contact:

Emily Garbaccio, Vice President, Communications, Kate Spade & Company, 212.739.6552, egarbaccio@katespade.com

 



 

KATE SPADE & COMPANY

CONSOLIDATED STATEMENTS OF OPERATIONS

(All amounts in thousands, except per common share data)

 

 

 

Three Months Ended

 

 

 

Three Months Ended

 

 

 

 

 

April 2, 2016

 

% of

 

April 4, 2015

 

% of

 

 

 

(13 Weeks)

 

Sales

 

(13 Weeks)

 

Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Sales

 

 $

274,422

 

100.0

  %

 

 $

255,316

 

100.0

  %

 

Cost of goods sold

 

104,941

 

38.2

  %

 

100,589

 

39.4

  %

 

Gross Profit

 

169,481

 

61.8

  %

 

154,727

 

60.6

  %

 

Selling, general & administrative expenses

 

151,768

 

55.3

  %

 

191,853

 

75.1

  %

 

Operating Income (Loss)

 

17,713

 

6.5

  %

 

(37,126)

 

(14.5

) %

 

Other expense, net

 

(247)

 

(0.1

) %

 

(1,395)

 

(0.5

) %

 

Loss on settlement of note receivable

 

-

 

-

 

 

(9,873)

 

(3.9

) %

 

Interest expense, net

 

(4,996)

 

(1.8

) %

 

(3,364)

 

(1.3

) %

 

Income (Loss) Before Provision for Income Taxes

 

12,470

 

4.5

  %

 

(51,758)

 

(20.3

)%

 

Provision for income taxes

 

1,554

 

0.6

  %

 

1,801

 

0.7

  %

 

Income (Loss) from Continuing Operations

 

10,916

 

4.0

  %

 

(53,559)

 

(21.0

) %

 

Discontinued operations, net of income taxes

 

720

 

 

 

 

(1,662)

 

 

 

 

Net Income (Loss)

 

 $

11,636

 

 

 

 

 $

(55,221)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from Continuing Operations

 

 $

0.09

 

 

 

 

 $

(0.42)

 

 

 

 

Net Income (Loss)

 

 $

0.09

 

 

 

 

 $

(0.43)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from Continuing Operations

 

 $

0.08

 

 

 

 

 $

(0.42)

 

 

 

 

Net Income (Loss)

 

 $

0.09

 

 

 

 

 $

(0.43)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares, Basic

 

127,931

 

 

 

 

127,489

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Shares, Diluted (a)

 

128,636

 

 

 

 

127,489

 

 

 

 

 

 

 

 

 

(a)

Because the Company incurred a loss from continuing operations for the three months ended April 4, 2015, all potentially dilutive shares are antidilutive. Accordingly, basic and diluted weighted average shares outstanding are equal for such period.

 



 

KATE SPADE & COMPANY

CONSOLIDATED BALANCE SHEETS

(All amounts in thousands)

 

 

 

April 2, 2016

 

April 4, 2015

 

Assets

 

 

 

 

 

Current Assets:

 

 

 

 

 

Cash and cash equivalents

 

 $

260,647

 

 $

212,649

 

Accounts receivable - trade, net

 

68,626

 

72,646

 

Inventories, net

 

220,666

 

182,503

 

Other current assets

 

33,793

 

39,686

 

Total current assets

 

583,732

 

507,484

 

 

 

 

 

 

 

Property and Equipment, Net

 

175,290

 

168,037

 

Goodwill

 

52,315

 

49,355

 

Intangibles, Net

 

87,285

 

87,573

 

Other Assets

 

53,279

 

44,000

 

Total Assets

 

 $

951,901

 

 $

856,449

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

Short-term borrowings

 

 $

3,638

 

 $

11,582

 

Other current liabilities

 

218,566

 

227,185

 

Total current liabilities

 

222,204

 

238,767

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-Term Debt

 

391,317

 

394,704

 

Other Non-Current Liabilities

 

70,839

 

71,967

 

Stockholders’ Equity

 

267,541

 

151,011

 

Total Liabilities and Stockholders’ Equity

 

 $

951,901

 

 $

856,449

 

 

 

 

 

 

 

 

 

 



 

KATE SPADE & COMPANY

CONSOLIDATED STATEMENTS OF CASH FLOWS

(All amounts in thousands)

 

 

 

Three Months Ended

 

 

April 2, 2016

 

 

April 4, 2015

 

 

 

(13 Weeks)

 

 

(13 Weeks)

 

 

 

 

 

 

 

 

Cash Flows from Operating Activities:

 

 

 

 

 

 

Net income (loss)

 

 $

11,636

 

 

 $

(55,221

)

Adjustments to arrive at income (loss) from continuing operations

 

(720

)

 

1,662

 

Income (loss) from continuing operations

 

10,916

 

 

(53,559

)

 

 

 

 

 

 

 

Adjustments to reconcile income (loss) from continuing operations to net cash used in operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

11,539

 

 

12,461

 

Loss on asset disposals and impairments, including streamlining initiatives, net

 

206

 

 

6,949

 

Share-based compensation

 

7,910

 

 

6,003

 

Loss on settlement of note receivable

 

-     

 

 

9,873

 

Foreign currency transaction (gains) losses, net

 

(4,325

)

 

501

 

Equity losses of equity investees

 

1,241

 

 

738

 

Other, net

 

31

 

 

(179

)

Changes in assets and liabilities:

 

 

 

 

 

 

Decrease in accounts receivable - trade, net

 

29,279

 

 

16,798

 

Increase in inventories, net

 

(26,306

)

 

(32,612

)

(Increase) decrease in other current and non-current assets

 

(448

)

 

3,429

 

(Decrease) increase in accounts payable

 

(9,589

)

 

9,132

 

Decrease in accrued expenses and other non-current liabilities

 

(34,129

)

 

(16,985

)

Net change in income tax assets and liabilities

 

462

 

 

586

 

Net cash used in operating activities of discontinued operations

 

(119

)

 

(6,457

)

Net cash used in operating activities

 

(13,332

)

 

(43,322

)

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

Proceeds from sales of property and equipment

 

-     

 

 

816

 

Purchases of property and equipment

 

(11,822

)

 

(14,671

)

Proceeds from sales of joint venture interests, net

 

(2,350

)

 

18,966

 

Investments in and advances to equity investees

 

(6,500

)

 

-     

 

Payment for joint venture interest

 

-     

 

 

(10,000

)

Payments for in-store merchandise shops

 

(660

)

 

(482

)

Net proceeds from settlement of note receivable

 

-     

 

 

75,128

 

Purchase of trademarks

 

(1,200

)

 

-     

 

Other, net

 

45

 

 

(96

)

Net cash used in investing activities of discontinued operations

 

-     

 

 

(49

)

Net cash (used in) provided by investing activities

 

(22,487

)

 

69,612

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

Proceeds from borrowings under revolving credit agreement

 

-     

 

 

2,000

 

Repayment of Term Loan

 

(2,000

)

 

(1,000

)

Principal payments under capital lease obligations

 

(123

)

 

(110

)

Proceeds from exercise of stock options

 

65

 

 

2,406

 

Payment of deferred financing fees

 

(315

)

 

(443

)

Net cash (used in) provided by financing activities

 

(2,373

)

 

2,853

 

 

 

 

 

 

 

 

Effect of Exchange Rate Changes on Cash and Cash Equivalents

 

988

 

 

(538

)

 

 

 

 

 

 

 

Net Change in Cash and Cash Equivalents

 

(37,204

)

 

28,605

 

Cash and Cash Equivalents at Beginning of Period

 

297,851

 

 

184,044

 

Cash and Cash Equivalents at End of Period

 

 $

260,647

 

 

 $

212,649

 

 



 

KATE SPADE & COMPANY

RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION

(All amounts in thousands, except per common share data)

 

 

 

Three Months Ended
April 2, 2016
(13 Weeks)

 

 

 

Total Net Sales

 

 $

274,422  

KATE SPADE North America

 

218,677  

KATE SPADE International

 

48,883  

Adelington Design Group

 

6,862  

 

 

 

Gross Profit

 

169,481  

 

 

 

SG&A

 

151,768  

 

 

 

Operating Income

 

 $

17,713  

 

 

 

Other expense, net

 

(247) 

Interest expense, net

 

(4,996) 

Provision for income taxes

 

1,554  

Income from Continuing Operations

 

 $

10,916  

 

 

 

Basic Earnings per Common Share from Continuing Operations

 

 $

0.09  

Diluted Earnings per Common Share from Continuing Operations

 

 $

0.08  

 

 

 

 

 

 

Reconciliation of Adjusted Income from Continuing Operations:

 

 

Income from Continuing Operations, per above

 

 $

10,916  

Adjustment to provision for income taxes

 

(4,028) 

Adjusted Income from Continuing Operations (a)

 

 $

6,888  

 

 

 

Adjusted Basic Earnings per Common Share from Continuing Operations

 

 $

0.05  

Adjusted Diluted Earnings per Common Share from Continuing Operations (b)

 

 $

0.05  

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted EBITDA:

 

 

Operating income, per above

 

 $

17,713  

Depreciation and amortization and losses on asset disposals, net (c)

 

10,927  

Share-based compensation

 

7,910  

Other expense, net (d)

 

(1,382) 

Adjusted EBITDA

 

 $

35,168  

 

 

 

Adjusted EBITDA

 

 

Reportable Segments Adjusted EBITDA (e):

 

 

KATE SPADE North America

 

 $

24,587  

KATE SPADE International (f)

 

8,537  

Adelington Design Group

 

2,185  

Other (g)

 

(141) 

Adjusted EBITDA

 

 $

35,168  

 

 

 

Adjusted EBITDA Margin

 

 

KATE SPADE North America

 

11.2%

KATE SPADE International (f)

 

17.5%

Adelington Design Group

 

31.8%

Kate Spade & Company

 

12.8%

 

 

 

 


(a)    Adjusted amount represents pretax income multiplied by a normalized tax rate of 40.0%, plus $0.1 million for interest and penalties on uncertain tax positions. The normalized tax rate was derived by reference to statutory tax rates in the regions in which the Company operates, without giving effect to the Company’s valuation allowance or potential use of its net operating loss carryforwards.

(b)   Adjusted diluted earnings per share for the three months ended April 2, 2016 are based on 128,636 shares outstanding.

(c)    Excludes amortization included in Interest expense, net.

(d)   Amount is Other expense, net as shown above, net of foreign currency transaction adjustment of $(1,135).

(e)    Segment Adjusted EBITDA excludes depreciation and amortization and losses on asset disposals.  The costs of all corporate departments that serve the respective segment are fully allocated. The Company does not allocate amounts reported below Operating income to its reportable segments, other than equity loss in its equity method investees. The Company’s definition of Segment Adjusted EBITDA may not be comparable to similarly titled measures of other companies.

(f)     Amounts include equity in the losses of equity method investees of $1,241.

(g)    Amount is Other expense, net as shown above, net of foreign currency transaction adjustment of $(1,135) and equity in the losses of equity method investees of $1,241.

 



 

KATE SPADE & COMPANY

RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION

(All amounts in thousands, except per common share data)

 

 

 

Reported (a)

 

Streamlining
Initiatives and JV
Termination Fee 
(b)

 

Adjusted Results

 

Results of Wind-Down
Operations 
(c)

 

Adjusted Results
(Excluding Wind-
Down Operations) 
(d)

 

 

Three Months Ended April 4, 2015 (13 Weeks)

 

 

 

 

 

 

 

 

 

 

 

 

Total Net Sales

 

   $

255,316

 

 

 

  $

255,316

 

  $

(15,685

)

  $

239,631

 

 

KATE SPADE North America

 

195,586

 

 

 

195,586

 

(8,849

)

186,737

 

 

KATE SPADE International

 

52,468

 

 

 

52,468

 

(5,119

)

47,349

 

 

Adelington Design Group

 

7,262

 

 

 

7,262

 

(1,717

)

5,545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

 

154,727

 

 

 

154,727

 

(6,244

)

148,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SG&A

 

191,853

 

  $

(44,548

)

147,305

 

(9,859

)

137,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating (Loss) Income

 

   $

(37,126

)

  $

44,548

 

  $

7,422

 

  $

3,615

 

  $

11,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expense, net

 

(1,395

)

 

 

(1,395)

 

 

 

(1,395

)

 

Loss on settlement of note receivable

 

(9,873

)

9,873

 

-

 

 

 

-

 

 

Interest expense, net

 

(3,364

)

 

 

(3,364)

 

 

 

(3,364

)

 

Provision (benefit) for income taxes (e)

 

1,801

 

(665

)

1,136

 

1,446

 

2,582

 

 

(Loss) Income from Continuing Operations

 

   $

(53,559

)

  $

55,086

 

  $

1,527

 

  $

2,169

 

  $

3,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Earnings per Common Share from Continuing Operations (f)

 

$

(0.42

)

 

 

  $

0.01

 

 

 

  $

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating income, per above

 

 

 

 

 

  $

7,422

 

  $

3,615

 

  $

11,037

 

 

Depreciation and amortization, asset impairments and losses on asset disposals, net (g)

 

12,278

 

(364

)

11,914

 

 

Share-based compensation, net (h)

 

 

 

 

 

5,777

 

 

 

5,777

 

 

Other expense, net (i)

 

 

 

 

 

(894)

 

 

 

(894

)

 

Adjusted EBITDA

 

 

 

 

 

  $

24,583

 

  $

3,251

 

  $

27,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

Reportable Segments Adjusted EBITDA (j):

 

 

 

 

 

 

 

 

 

 

 

 

KATE SPADE North America

 

 

 

 

 

  $

18,072

 

  $

2,241

 

  $

20,313

 

 

KATE SPADE International (k)

 

 

 

 

 

4,989

 

1,441

 

6,430

 

 

Adelington Design Group

 

 

 

 

 

1,678

 

(431

)

1,247

 

 

Other (l)

 

 

 

 

 

(156)

 

 

 

(156

)

 

Adjusted EBITDA

 

 

 

 

 

  $

24,583

 

  $

3,251

 

  $

27,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA Margin

 

 

 

 

 

 

 

 

 

 

 

 

KATE SPADE North America

 

 

 

 

 

9.2%

 

 

 

10.9

%

 

KATE SPADE International (k)

 

 

 

 

 

9.5%

 

 

 

13.6

%

 

Adelington Design Group

 

 

 

 

 

23.1%

 

 

 

22.5

%

 

Kate Spade & Company

 

 

 

 

 

9.6%

 

 

 

11.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Represents the results of Kate Spade & Company in accordance with accounting principles generally accepted in the US.

(b)

Represents charges due to streamlining initiatives comprised of: (i) payroll, contract termination costs, asset write-downs and other costs of $18,874; (ii) store closure, other brand-exiting and acquisition related credits of $(326); and (iii) a $26,000 charge related to the termination of certain contracts with the Company’s former joint venture partner in China.

(c)

Represents adjustments to remove the adjusted results of KATE SPADE SATURDAY, JACK SPADE brick and mortar, Kate Spade Brazil and Adelington Design Group exiting brands (Trifari, Trina Turk and Kensie).

(d)

Represents the adjusted results of the Company excluding the results of KATE SPADE SATURDAY, JACK SPADE brick and mortar, Kate Spade Brazil and Adelington Design Group brand closures.  This is presented in order to provide adjusted results on a comparable basis to its 2016 results.

(e)

Adjusted amounts represent adjusted pretax income multiplied by a normalized tax rate of 40.0%, plus $0.1 million for interest and penalties on uncertain tax positions. The normalized tax rate was derived by reference to statutory tax rates in the regions in which the Company operates, without giving effect to the Company’s valuation allowance or potential use of its net operating loss carryforwards.

(f)

Adjusted diluted earnings per share for the three months ended April 4, 2015 are based on 128,074 shares outstanding. 

(g)

Excludes amortization included in Interest expense, net.

(h)

Excludes $0.2 million of share-based compensation expense that was classified as restructuring.

(i)

Amount is Other expense, net as shown above, net of foreign currency transaction adjustment of $501.

(j)

Segment Adjusted EBITDA excludes: (i) depreciation and amortization; (ii) charges due to streamlining initiatives, brand-exiting activities and acquisition related costs; (iii) losses on asset disposals and impairments; and (iv) a $26,000 charge in the three months ended April 4, 2015 to terminate contracts with the Company’s former joint venture partner in China.  The costs of all corporate departments that serve the respective segment are fully allocated. The Company does not allocate amounts reported below Operating (loss) income to its reportable segments, other than equity loss in its equity method investees. The Company’s definition of Segment Adjusted EBITDA may not be comparable to similarly titled measures of other companies.

(k)

Amounts include equity in the losses of equity method investees of $738.

(l)

Amount is Other expense, net as shown above, net of foreign currency transaction adjustment of $501 and equity in the losses of equity method investees of $738.

 



 

KATE SPADE & COMPANY

RECONCILIATION OF NON-GAAP FINANCIAL INFORMATION

(Dollars in thousands)

 

The following table provides reconciliations of Net Sales as reported to Net Sales excluding wind-down operations (a) in 2015.

 

 

 

Three Months Ended

 

 

 

 

 

 

 

April 2, 2016

 

 

 

April 4, 2015

 

 

Variance

 

 

(13 Weeks)

 

 

 

(13 Weeks)

 

 

$

 

%

Total Company

 

 

 

 

 

 

 

 

 

 

 

Net Sales as reported

 

$

274,422

 

 

 

$

255,316

 

 

$

19,106

 

7.5%

Less:Net sales for wind-down operations (a)

 

-    

 

 

 

(15,685

)

 

 

 

 

Adjusted Net Sales

 

$

274,422

 

 

 

$

239,631

 

 

$

34,791

 

14.5%

 

 

 

 

 

 

 

 

 

 

 

 

KATE SPADE North America

 

 

 

 

 

 

 

 

 

 

 

Net Sales as reported

 

$

218,677

 

 

 

$

195,586

 

 

$

23,091

 

11.8%

Less:Net sales for wind-down operations (a)

 

-    

 

 

 

(8,849

)

 

 

 

 

Adjusted Net Sales

 

$

218,677

 

 

 

$

186,737

 

 

$

31,940

 

17.1%

 

 

 

 

 

 

 

 

 

 

 

 

KATE SPADE International

 

 

 

 

 

 

 

 

 

 

 

Net Sales as reported (b)

 

$

48,883

 

 

 

$

52,468

 

 

$

(3,585)

 

-6.8%

Less:Net sales for wind-down operations (a)

 

-    

 

 

 

(5,119

)

 

 

 

 

Adjusted Net Sales (b)

 

$

48,883

 

 

 

$

47,349

 

 

$

1,534

 

3.2%

 

 

 

 

 

 

 

 

 

 

 

 

Adelington Design Group

 

 

 

 

 

 

 

 

 

 

 

Net Sales as reported

 

$

6,862

 

 

 

$

7,262

 

 

$

(400)

 

-5.5%

Less:Net sales for wind-down operations (a)

 

-    

 

 

 

(1,717

)

 

 

 

 

Adjusted Net Sales

 

$

6,862

 

 

 

$

5,545

 

 

$

1,317

 

23.8%

 

 


(a)

Represents net sales for KATE SPADE SATURDAY, JACK SPADE brick and mortar, Kate Spade Brazil and Adelington Design Group exiting brands (Trifari, Trina Turk and Kensie).

 

 

(b)

Includes $6.4 million of net sales for the three months ended April 4, 2015 related to the Hong Kong, Macau and Taiwan territories, which were converted to a joint venture in the first quarter of 2015.