Attached files

file filename
8-K - FORM 8-K - WILLIAMS SONOMA INCd339255d8k.htm
EX-99.3 - EX-99.3 - WILLIAMS SONOMA INCd339255dex993.htm
EX-99.2 - EX-99.2 - WILLIAMS SONOMA INCd339255dex992.htm

Exhibit 99.1

WILLIAMS-SONOMA, INC.

3250 Van Ness Avenue

San Francisco, CA 94109

 

      CONTACT:
      Julie P. Whalen
      EVP, Chief Financial Officer
      (415) 616-8524
      Beth Potillo-Miller
      SVP, Finance & Corporate Treasurer
      Investor Relations
      (415) 616-8643

PRESS RELEASE

Williams-Sonoma, Inc. announces fourth quarter and fiscal year 2016 results

Q4 GAAP EPS of $1.63 and non-GAAP EPS of $1.55

Q4 gross margin expands 100bps; merchandise inventories decrease 0.1%

Authorizes 5% dividend increase and provides financial guidance for Q1 and fiscal year 2017

San Francisco, CA, March 15, 2017 – Williams-Sonoma, Inc. (NYSE: WSM) today announced operating results for the fourth fiscal quarter (“Q4 16”) and fiscal year 2016 (“FY 16”) ended January 29, 2017 versus the fourth fiscal quarter (“Q4 15”) and fiscal year 2015 (“FY 15”) ended January 31, 2016.

4th QUARTER 2016 RESULTS

 

   

Q4 16 net revenues decreased 0.3% to $1.582 billion versus $1.586 billion in Q4 15 with comparable brand revenue decreasing 0.9%.

   

Q4 16 operating margin was 13.6% versus 14.0% in Q4 15.

   

Q4 16 diluted earnings per share (“EPS”) was $1.63 versus $1.55 in Q4 15. Excluding the net benefit of approximately $0.08 per diluted share from a one-time favorable tax adjustment, non-GAAP EPS was $1.55 in Q4 16. See Exhibit 1 for a reconciliation of GAAP to non-GAAP EPS.

   

Cash returned to stockholders totaled $69 million, comprising $36 million in stock repurchases and $33 million in dividends.

FISCAL YEAR 2016 RESULTS

 

   

FY 16 net revenues grew 2.2% to $5.084 billion versus $4.976 billion in FY 15 with comparable brand revenue growth of 0.7%.

   

FY 16 operating margin was 9.3% versus 9.8% in FY 15. Excluding severance-related reorganization charges, non-GAAP operating margin was 9.6% in FY 16. See Exhibit 1 for a reconciliation of GAAP to non-GAAP operating margin.

   

FY 16 diluted earnings per share (“EPS”) was $3.41 versus $3.37 in FY 15. Excluding severance-related reorganization charges of approximately $0.10 per diluted share and the net benefit of approximately $0.08 per diluted share from a one-time favorable tax adjustment, non-GAAP EPS was $3.43 in FY 16. See Exhibit 1.

   

Cash returned to stockholders totaled $285 million, comprising $151 million in stock repurchases and $134 million in dividends.


Laura Alber, President and Chief Executive Officer, commented: “In 2016, we delivered revenues of over $5 billion, which included another year of double-digit growth across West Elm, our newer businesses Rejuvenation and Mark and Graham, and our company-owned global operations. Additionally, from an operational perspective, we executed one of our best holiday seasons and delivered an improved customer experience which is at the center of everything we do.”

Alber continued, “Entering 2017, we will continue to improve performance and increase our competitive advantage, with a focus on innovation in e-commerce, our products and service, and the retail experience. We will also remain relentlessly focused on operational excellence throughout our supply chain, driving strategies that will improve our customers’ experience across all of our brands. We are optimistic about the future and believe we have the infrastructure, strategies and talent in place to succeed and drive long-term profitable growth for our shareholders.”

4th QUARTER 2016 RESULTS

Net revenues decreased 0.3% to $1.582 billion in Q4 16 from $1.586 billion in Q4 15.

Comparable brand revenue in Q4 16 decreased 0.9% compared to 0.8% growth in Q4 15 as shown in the table below:

 

 

4th Quarter Comparable Brand Revenue Growth by Concept*

 

 
      Q4 16              Q4 15   

Pottery Barn

     (4.1%)             (2.0%)   

Williams Sonoma

     1.4%              0.9%    

West Elm

     6.5%              12.8%    

Pottery Barn Kids

     (4.9%)             0.1%    

PBteen

     (8.1%)             (12.2%)   

Total

     (0.9%)                   0.8%    

*  See the Company’s 10-K and 10-Q filings for the definition of comparable brand revenue.

 

   

E-commerce net revenues in Q4 16 increased 2.2% to $809 million from $792 million in Q4 15. E-commerce net revenues generated 51.1% of total company net revenues in Q4 16 and 49.9% of total company net revenues in Q4 15.

Retail net revenues in Q4 16 decreased 2.7% to $773 million from $794 million in Q4 15.

Operating margin in Q4 16 was 13.6% compared to 14.0% in Q4 15:

 

   

Gross margin was 39.3% in Q4 16 versus 38.3% in Q4 15.

 

   

Selling, general and administrative (“SG&A”) expenses were $406 million, or 25.7% of net revenues in Q4 16, versus $385 million, or 24.3% of net revenues in Q4 15.

The effective income tax rate in Q4 16 was 33.0% versus 36.6% in Q4 15, reflecting a one-time favorable tax adjustment. Excluding this adjustment, the effective tax rate in Q4 16 was 36.5%. See Exhibit 1 for a reconciliation of GAAP to non-GAAP effective income tax rate.

EPS in Q4 16 was $1.63 versus $1.55 in Q4 15. Excluding the tax adjustment, non-GAAP EPS was $1.55 in Q4 16. See Exhibit 1.

 

2


FISCAL YEAR 2016 RESULTS

Net revenues increased 2.2% to $5.084 billion in FY 16 from $4.976 billion in FY 15.

Comparable brand revenue in FY 16 increased 0.7% on top of 3.7% in FY 15 as shown in the table below:

 

 

Fiscal Year Net Revenues and Comparable Brand Revenue Growth by Concept*

 

 
      Net Revenues (Millions)     

Comparable Brand

Revenue Growth

 
       FY 16        FY 15        FY 16        FY 15  

Pottery Barn

   $ 2,024      $ 2,074        (3.5%      1.9%  

Williams Sonoma

     1,002        994        1.3%        1.1%  

West Elm

     972        821        12.8%        14.8%  

Pottery Barn Kids

     635        640        (1.4%      2.2%  

PBteen

     238        254        (6.2%      (2.7%

Other

     213        193        N/A        N/A  

Total

   $ 5,084      $ 4,976        0.7%        3.7%  

*  See the Company’s 10-K and 10-Q filings for the definition of comparable brand revenue.

 

   

E-commerce net revenues in FY 16 increased 4.4% to $2.634 billion from $2.523 billion in FY 15. E-commerce net revenues generated 51.8% of total company net revenues in FY 16 and 50.7% of total company net revenues in FY 15.

Retail net revenues in FY 16 decreased 0.1% to $2.450 billion from $2.454 billion in FY 15.

Operating margin in FY 16 was 9.3% compared to 9.8% in FY 15. Excluding severance-related reorganization charges, non-GAAP operating margin was 9.6% in FY 16:

 

   

Gross margin was 37.0% in FY 16 versus 37.1% in FY 15.

 

   

Selling, general and administrative (“SG&A”) expenses were $1.411 billion, or 27.7% of net revenues in FY 16, versus $1.356 billion, or 27.2% of net revenues in FY 15. Excluding severance-related reorganization charges of approximately $14 million, non-GAAP SG&A expenses were $1.396 billion, or 27.5% of net revenues, in FY 16. See Exhibit 1.

The effective income tax rate in FY 16 was 35.3% versus 36.5% in FY 15, reflecting a one-time favorable tax adjustment. Excluding this adjustment, the effective tax rate in FY 16 was 36.9%. See Exhibit 1.

EPS in FY 16 was $3.41 versus $3.37 in FY 15. Excluding severance-related reorganization charges and the tax adjustment, non-GAAP EPS was $3.43 in FY 16. See Exhibit 1.

Merchandise inventories at the end of FY 16 were $978 million, down 0.1% compared to FY 15.

STOCK REPURCHASE PROGRAM AND DIVIDEND INCREASE

During FY 16, we repurchased 2.9 million shares of common stock at an average cost of $52.68 per share and a total cost of approximately $151 million. As of January 29, 2017, there was approximately $411 million remaining under our current stock repurchase program. As announced in a separate release today, our Board of Directors authorized a $0.02, or 5%, increase in our quarterly cash dividend to $0.39 per share.

 

3


FISCAL YEAR 2017 FINANCIAL GUIDANCE

 

 

1st Quarter 2017 Financial Guidance

 

  Total Net Revenues (millions)

   $1,085  – $1,120
  Comparable Brand Revenue Growth/(Decrease)    (1%) – 2%  

  Diluted EPS

   $0.45  – $0.50
        
      

Fiscal Year 2017 Financial Guidance

 

  Total Net Revenues (millions)

   $5,165 – $5,265

  Comparable Brand Revenue Growth

   1% – 3%

  Operating Margin

   9.4% – 9.6%

  Diluted EPS

   $3.45 – $3.65

  Income Tax Rate

   36.5% – 37.5%

  Capital Spending (millions)

   $200 – $220

  Depreciation and Amortization (millions)

   $185 – $195

 

 

 

Store Opening and Closing Guidance by Retail Concept*

 

      FY 2016 ACT       

FY 2017 GUID

      Total                New                Close                End  

  Williams Sonoma

     234             3             (6             231  

  Pottery Barn

     201             6             (3         204  

  West Elm

     98             10             (3         105  

  Pottery Barn Kids

     89             -             (4         85  

  Rejuvenation

     7                   2                   -                 9  

  Total

     629             21             (16         634  

 

*   Included in the FY 16 store count are 19 stores in Australia and one store in the UK.

 

CONFERENCE CALL AND WEBCAST INFORMATION

Williams-Sonoma, Inc. will host a live conference call today, March 15, 2017, at 2:00 P.M. (PT). The call, hosted by Laura Alber, President and Chief Executive Officer, will be open to the general public via live webcast and can be accessed at http://ir.williams-sonomainc.com/events. A replay of the webcast will be available at http://ir.williams-sonomainc.com/events.

 

4


SEC REGULATION G NON-GAAP INFORMATION

This press release includes non-GAAP SG&A, operating income, operating margin, income taxes, effective tax rate and diluted EPS. These non-GAAP financial measures exclude the impact of severance-related reorganization charges in Q1 16 and Q3 16 and a one-time favorable tax adjustment in Q4 16. We have reconciled these non-GAAP financial measures with the most directly comparable GAAP financial measures in the text of this release and in Exhibit 1. We believe that these non-GAAP financial measures provide meaningful supplemental information for investors regarding the performance of our business and facilitate a meaningful evaluation of our quarterly and FY 16 actual results on a comparable basis with prior periods. Our management uses these non-GAAP financial measures in order to have comparable financial results to analyze changes in our underlying business from quarter to quarter. These non-GAAP measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.

FORWARD-LOOKING STATEMENTS

This press release contains forward-looking statements that involve risks and uncertainties, as well as assumptions that, if they do not fully materialize or are proven incorrect, could cause our results to differ materially from those expressed or implied by such forward-looking statements. Such forward-looking statements include statements relating to: our ability to continue to improve performance and increase our competitive advantage; our focus on operational excellence; our abilty to improve customers’ experience; our optimism about the future; our ability to drive long-term profitable growth; our future financial guidance, including Q1 17 and FY 2017 guidance; our stock repurchase program; and our proposed store openings and closures.

The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include: accounting adjustments as we close our books for Q4 16 and as audited year-end financial statements are prepared; continuing changes in general economic conditions, and the impact on consumer confidence and consumer spending; new interpretations of or changes to current accounting rules; our ability to anticipate consumer preferences and buying trends; dependence on timely introduction and customer acceptance of our merchandise; changes in consumer spending based on weather, political, competitive and other conditions beyond our control; delays in store openings; competition from companies with concepts or products similar to ours; timely and effective sourcing of merchandise from our foreign and domestic vendors and delivery of merchandise through our supply chain to our stores and customers; effective inventory management; our ability to manage customer returns; successful catalog management, including timing, sizing and merchandising; uncertainties in e-marketing, infrastructure and regulation; multi-channel and multi-brand complexities; our ability to introduce new brands and brand extensions; challenges associated with our increasing global presence; dependence on external funding sources for operating capital; disruptions in the financial markets; our ability to control employment, occupancy and other operating costs; our ability to improve our systems and processes; changes to our information technology infrastructure; general political, economic and market conditions and events, including war, conflict or acts of terrorism; and other risks and uncertainties described more fully in our public announcements, reports to stockholders and other documents filed with or furnished to the SEC, including our Annual Report on Form 10-K for the fiscal year ended January 31, 2016 and all subsequent quarterly reports on Form 10-Q and current reports on Form 8-K. All forward-looking statements in this press release are based on information available to us as of the date hereof, and we assume no obligation to update these forward-looking statements.

ABOUT WILLIAMS-SONOMA, INC.

Williams-Sonoma, Inc. is a specialty retailer of high-quality products for the home. These products, representing eight distinct merchandise strategies – Williams Sonoma, Pottery Barn, Pottery Barn Kids, West Elm, PBteen, Williams Sonoma Home, Rejuvenation, and Mark and Graham – are marketed through e-commerce websites, direct mail catalogs and retail stores. Williams-Sonoma, Inc. currently operates in the United States, Canada, Australia and the United Kingdom, offers international shipping to customers worldwide, and has unaffiliated franchisees that operate stores in the Middle East and the Philippines and stores and e-commerce websites in Mexico.

 

5


Williams-Sonoma, Inc.

Condensed Consolidated Statements of Earnings (unaudited)

Thirteen weeks ended January 29, 2017 and January 31, 2016

(Dollars and shares in thousands, except per share amounts)

 

     4th Quarter  
     2016     2015  
     $      % of
Revenues
    $      % of
Revenues
 

E-commerce net revenues

   $ 808,942        51.1   $ 791,903        49.9

Retail net revenues

     772,639        48.9       794,401        50.1  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net revenues

     1,581,581        100.0       1,586,304        100.0  

Cost of goods sold

     959,550        60.7       978,744        61.7  
  

 

 

    

 

 

   

 

 

    

 

 

 

Gross profit

     622,031        39.3       607,560        38.3  

Selling, general and administrative expenses

     406,212        25.7       384,880        24.3  
  

 

 

    

 

 

   

 

 

    

 

 

 

Operating income

     215,819        13.6       222,680        14.0  

Interest (income) expense, net

     101        —         2        —    
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings before income taxes

     215,718        13.6       222,678        14.0  

Income taxes

     71,091        4.5       81,550        5.1  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net earnings

   $ 144,627        9.1   $ 141,128        8.9
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings per share (EPS):

          

Basic

   $ 1.65        $ 1.57     

Diluted

   $ 1.63        $ 1.55     

Shares used in calculation of EPS:

          

Basic

     87,669          89,760     

Diluted

     88,633          90,988     

 

6


Williams-Sonoma, Inc.

Condensed Consolidated Statements of Earnings (unaudited)

Fifty-two weeks ended January 29, 2017 and January 31, 2016

(Dollars and shares in thousands, except per share amounts)

 

     Fiscal Year  
     2016     2015  
     $      % of
Revenues
    $      % of
Revenues
 

E-commerce net revenues

   $ 2,633,602        51.8   $ 2,522,580        50.7

Retail net revenues

     2,450,210        48.2       2,453,510        49.3  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net revenues

     5,083,812        100.0       4,976,090        100.0  

Cost of goods sold

     3,200,502        63.0       3,131,876        62.9  
  

 

 

    

 

 

   

 

 

    

 

 

 

Gross profit

     1,883,310        37.0       1,844,214        37.1  

Selling, general and administrative expenses

     1,410,711        27.7       1,355,580        27.2  
  

 

 

    

 

 

   

 

 

    

 

 

 

Operating income

     472,599        9.3       488,634        9.8  

Interest (income) expense, net

     688        —         627        —    
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings before income taxes

     471,911        9.3       488,007        9.8  

Income taxes

     166,524        3.3       177,939        3.6  
  

 

 

    

 

 

   

 

 

    

 

 

 

Net earnings

   $ 305,387        6.0   $ 310,068        6.2
  

 

 

    

 

 

   

 

 

    

 

 

 

Earnings per share (EPS):

          

Basic

   $ 3.45        $ 3.42     

Diluted

   $ 3.41        $ 3.37     

Shares used in calculation of EPS:

          

Basic

     88,594          90,787     

Diluted

     89,462          92,102     

 

7


Williams-Sonoma, Inc.

Condensed Consolidated Balance Sheets (unaudited)

(Dollars and shares in thousands, except per share amounts)

 

     Jan. 29, 2017     Jan. 31, 2016  

Assets

    

Current assets

    

Cash and cash equivalents

   $ 213,713     $ 193,647  

Accounts receivable, net

     88,803       79,304  

Merchandise inventories, net

     977,505       978,138  

Prepaid catalog expenses

     23,625       28,919  

Prepaid expenses

     52,882       44,654  

Other assets

     10,652       11,438  
  

 

 

   

 

 

 

Total current assets

     1,367,180       1,336,100  
  

 

 

   

 

 

 

Property and equipment, net

     923,283       886,813  

Deferred income taxes, net

     135,238       141,784  

Other assets, net

     51,178       52,730  
  

 

 

   

 

 

 

Total assets

   $ 2,476,879     $ 2,417,427  
  

 

 

   

 

 

 

Liabilities and stockholders’ equity

    

Current liabilities

    

Accounts payable

   $ 453,710     $ 447,412  

Accrued salaries, benefits and other

     130,187       127,122  

Customer deposits

     294,276       296,827  

Income taxes payable

     23,245       67,052  

Other liabilities

     59,838       58,014  
  

 

 

   

 

 

 

Total current liabilities

     961,256       996,427  
  

 

 

   

 

 

 

Deferred rent and lease incentives

     196,188       173,061  

Other long-term obligations

     71,215       49,713  
  

 

 

   

 

 

 

Total liabilities

     1,228,659       1,219,201  
  

 

 

   

 

 

 

Stockholders’ equity

    

Preferred stock: $.01 par value; 7,500 shares authorized; none issued

     -       -  

Common stock: $.01 par value; 253,125 shares authorized; 87,325 and 89,563 shares issued and outstanding at January 29, 2017 and January 31, 2016, respectively

     873       896  

Additional paid-in capital

     556,928       541,307  

Retained earnings

     701,702       668,545  

Accumulated other comprehensive loss

     (9,903     (10,616

Treasury stock, at cost

     (1,380     (1,906
  

 

 

   

 

 

 

Total stockholders’ equity

     1,248,220       1,198,226  
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 2,476,879     $ 2,417,427  
  

 

 

   

 

 

 

 

8


Williams-Sonoma, Inc.

Condensed Consolidated Statements of Cash Flows (unaudited)

Fifty-two weeks ended January 29, 2017 and January 31, 2016

(Dollars in thousands)

 

     Year-to-Date  
    

2016

   

2015

 

Cash flows from operating activities

    

Net earnings

   $ 305,387     $ 310,068  

Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:

    

Depreciation and amortization

     173,195       167,760  

Loss on disposal/impairment of assets

     3,806       4,339  

Amortization of deferred lease incentives

     (25,212     (24,721

Deferred income taxes

     7,114       (7,436

Tax benefit related to stock-based awards

     3,230       14,592  

Excess tax benefit related to stock-based awards

     (4,894     (14,494

Stock-based compensation expense

     51,116       41,357  

Other

     (423     149  

Changes in:

    

Accounts receivable

     (9,794     (12,849

Merchandise inventories

     4,493       (92,647

Prepaid catalog expenses

     5,294       5,022  

Prepaid expenses and other assets

     (6,367     (9,245

Accounts payable

     3,169       60,507  

Accrued salaries, benefits and other liabilities

     25,876       (135

Customer deposits

     (3,037     35,877  

Deferred rent and lease incentives

     35,559       31,334  

Income taxes payable

     (43,803     34,548  
  

 

 

   

 

 

 

Net cash provided by operating activities

     524,709       544,026  
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (197,414     (202,935

Other

     439       769  
  

 

 

   

 

 

 

Net cash used in investing activities

     (196,975     (202,166
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Repurchase of common stock

     (151,272     (224,995

Payment of dividends

     (133,539     (127,636

Borrowings under revolving line of credit

     125,000       200,000  

Repayments of borrowings under revolving line of credit

     (125,000     (200,000

Tax withholdings related to stock-based awards

     (27,062     (31,790

Excess tax benefit related to stock-based awards

     4,894       14,494  

Proceeds related to stock-based awards

     1,532       2,647  

Repayment of long-term obligations

     -       (1,968

Other

     (359     (135
  

 

 

   

 

 

 

Net cash used in financing activities

     (305,806     (369,383
  

 

 

   

 

 

 

Effect of exchange rates on cash and cash equivalents

     (1,862     (1,757

Net increase (decrease) in cash and cash equivalents

     20,066       (29,280

Cash and cash equivalents at beginning of period

     193,647       222,927  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 213,713     $ 193,647  
  

 

 

   

 

 

 

 

9


Exhibit 1

 

Reconciliation of 4th Quarter and Fiscal Year Actual GAAP to Non-GAAP Operating Margin By Segment*

($ in thousands)

 

      E-commerce      Retail      Unallocated      Total  
      Q4 16      Q4 15      Q4 16      Q4 15      Q4 16      Q4 15      Q4 16      Q4 15  

Net Revenues

   $     808,942      $     791,903      $     772,639      $     794,401      $     -        $     -        $     1,581,581      $     1,586,304  
Operating Income/(Expense)      191,845        174,218        121,507        121,446        (97,533)        (72,984)        215,819        222,680  
Operating Margin      23.7%        22.0%        15.7%        15.3%        (6.2%)        (4.6%)        13.6%        14.0%  
                                                                         
      E-commerce      Retail      Unallocated      Total  
      FY 16      FY 15      FY 16      FY 15      FY 16      FY 15      FY 16      FY 15  
Net Revenues    $     2,633,602      $     2,522,580      $     2,450,210      $     2,453,510      $     -        $     -        $     5,083,812      $     4,976,090  
GAAP Operating Income/(Expense)      606,286        562,081        231,929        239,288        (365,616)        (312,735)        472,599        488,634  
GAAP Operating Margin      23.0%        22.3%        9.5%        9.8%        (7.2%)        (6.3%)        9.3%        9.8%  
                                                                         
Severance-related Reorganization Charges (1)      -          -          -          -          14,406         -          14,406        -    
Non-GAAP Operating Income/ (Expense) Excluding Severance-related Reorganization Charges (3)    $     606,286      $     562,081      $     231,929      $     239,288      $     (351,210)      $     (312,735)      $     487,005      $ 488,634  
Non-GAAP Operating Margin (3)      23.0%        22.3%        9.5%        9.8%        (6.9%)        (6.3%)        9.6%        9.8%  
                                                                         

 

  * See the Company’s 10-K and 10-Q filings for additional information on segment reporting and the definition of Operating Income/(Expense) and Operating Margin.

 

 

Reconciliation of 4th Quarter and Fiscal Year Actual GAAP to Non-GAAP Effective Tax Rate

($ in thousands)

 

 

        Q4 16     Q4 15     FY 16     FY 15

 

Earnings Before Income Taxes         $215,718     $222,678     $471,911     $488,007
GAAP Income Taxes         71,091     81,550     166,524     177,939

 

GAAP Effective Tax Rate         33.0%     36.6%     35.3%     36.5%

 

                   
One-time Favorable Tax Adjustment (2)         7,681     -     7,681     -

 

Non-GAAP Income Taxes Excluding Tax Adjustment(3)         $78,772     $81,550     $174,205     $177,939

 

Non-GAAP Effective Tax Rate (3)         36.5%     36.6%     36.9%     36.5%

 

 

 

Reconciliation of Quarterly and Fiscal Year GAAP to Non-GAAP

 

Diluted Earnings Per Share**

(Totals rounded to the nearest cent per diluted share)

 

 

   

Q1 16

ACT

   

Q2 16

ACT

   

Q3 16

ACT

   

Q4 16

ACT

   

FY 16

ACT

 

2016 GAAP Diluted EPS     $0.44     $0.58     $0.78     $1.63     $3.41

 

Impact of Severance-related Reorganization Charges (1)     $0.09     -     $0.01     -     $0.10

 

One-time Favorable Tax Adjustment (2)     -     -     -     ($0.08)     ($0.08)

 

2016 Non-GAAP Diluted EPS Excluding

Severance-related Reorganization Charges and Tax Adjustment (3)

    $0.53     $0.58     $0.79     $1.55     $3.43

 

   

Q1 15

ACT

   

Q2 15

ACT

   

Q3 15

ACT

   

Q4 15

ACT

   

FY 15

ACT

 

2015 GAAP Diluted EPS     $0.48     $0.58     $0.77     $1.55     $3.37

 

 

** Due to the differences between the quarterly and year-to-date weighted average share count calculations and rounding to the nearest cent per diluted share, totals

     may not equal the sum of the line items and fiscal year diluted EPS may not equal the sum of the quarters.

 

10


Notes:

  (1) Impact of Severance-related Reorganization Charges – During Q1 16 and Q3 16, we incurred severance-related reorganization charges due to headcount reduction primarily in our corporate functions totaling approximately $14 million, or $0.10 per diluted share. These charges were recorded as SG&A expense within the unallocated segment.
  (2) Impact of One-time Favorable Tax Adjustment – During Q4 16 we incurred a benefit of approximately $8M, or $0.08 per diluted share, related to tax adjustments associated with intercompany transactions.
  (3) SEC Regulation G – Non-GAAP Information – These tables include non-GAAP operating income, operating margin, income taxes, effective tax rate and diluted EPS. We believe that these non-GAAP financial measures provide meaningful supplemental information for investors regarding the performance of our business and facilitate a meaningful evaluation of our quarterly and FY 16 actual results on a comparable basis with prior periods. Our management uses these non-GAAP financial measures in order to have comparable financial results to analyze changes in our underlying business from quarter to quarter. These non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.

 

Store Statistics

 

    

Store Count

          Avg. Leased Square
Footage Per Store
 
     Oct. 30, 2016     Openings     Closings     Jan. 29, 2017     Jan. 31, 2016           Jan. 29, 2017     Jan. 31, 2016  

Williams Sonoma

    241       2       (9     234       239         6,600       6,600  

Pottery Barn

    202       1       (2     201       197         13,900       13,800  

Pottery Barn Kids

    89       1       (1     89       89         7,400       7,500  

West Elm

    97       1       -       98       87         13,300       13,200  

Rejuvenation

    6       1       -       7       6         9,100       9,000  

Total

    635       6       (12     629       618               10,100       10,000  
                                                                 
                                                 
                            Oct. 30, 2016            Jan. 29, 2017     Jan. 31, 2016  

Total store selling square footage

 

    3,966,000         3,951,000       3,827,000  

Total store leased square footage

 

    6,381,000         6,359,000       6,163,000  

    

 

11