Attached files

file filename
8-K - 8-K - WILLIAMS SONOMA INCd584381d8k.htm

Exhibit 99.1

WILLIAMS-SONOMA, INC.

3250 Van Ness Avenue

San Francisco, CA 94109

 

PRESS RELEASE         CONTACT:
        Julie Whalen
        EVP, Chief Financial Officer
        (415) 616-8524
        Elise Wang
        Vice President, Investor Relations
        (415) 616-8571

Williams-Sonoma, Inc. reports strong first quarter 2018 results

Net revenue growth of 8.2%, with comparable brand revenue growth of 5.5%

GAAP diluted EPS of $0.54; non-GAAP diluted EPS of $0.67

Raises 2018 full-year guidance

San Francisco, CA, May 23, 2018 – Williams-Sonoma, Inc. (NYSE: WSM) today announced operating results for the first fiscal quarter (“Q1 18”) ended April 29, 2018 versus the first fiscal quarter (“Q1 17”) ended April 30, 2017.

KEY HIGHLIGHTS

1st Quarter 2018

 

   

Net revenue growth of 8.2%

   

Comparable brand revenue growth of 5.5%

   

E-commerce net revenue growth accelerates double-digits, to 53.7% of total company net revenues

   

GAAP operating margin of 5.5%; non-GAAP operating margin of 6.3%

   

GAAP diluted EPS of $0.54; non-GAAP diluted EPS of $0.67 outperforms guidance

   

Merchandise inventories growth of 1.5%, significantly below net revenue growth

These results include the adoption of ASU No. 2014-09, which pertains to revenue recognition, in the first quarter of 2018. The year-over-year impact of this change in accounting is a financial benefit of $13.6 million in net revenues, $1.6 million in operating income and $0.01 in EPS. From a rate perspective, this amounts to a benefit of approximately 130bps of revenue growth, 30bps of comparable brand revenue growth, 70bps of gross margin improvement, 60bps of selling, general and administrative expense deleverage and 10bps of operating margin improvement. See Exhibit 2 for more details on the financial impact of adoption.

Fiscal Year 2018 Guidance

 

   

Net revenue guidance raised to $5,495 billion – $5,655 billion

   

Non-GAAP diluted EPS raised to $4.15 - $4.25

Laura Alber, President and Chief Executive Officer, commented, “Following a robust fourth quarter, we saw continued strength in the first quarter. We achieved strong results against our guidance range across all metrics, with our e-commerce revenues outpacing to almost 54% of our total revenues. Our customer growth continued to trend positively for both new and existing customers, demonstrating the success of our balanced customer acquisition strategy.”

Alber continued, “These results speak to the power of our established multi-channel model, distinctive brand portfolio and world-class customer service heritage – all of which are our company’s competitive strengths. Based on this strong start to the year, we are raising our full year guidance for net revenues by $20 million and for EPS by $0.03.”


1st QUARTER 2018 RESULTS

Net revenues increased 8.2% to $1.203 billion in Q1 18 from $1.112 billion in Q1 17. Excluding certain discrete items, non-GAAP net revenues were $1.202 billion in Q1 18 or an 8.2% increase on Q1 17. See Exhibit 1.

Comparable brand revenue in Q1 18 increased 5.5% compared to an increase of 0.1% in Q1 17 as shown in the table below:

 

 

1st Quarter Comparable Brand Revenue Growth (Decline) by Concept*

 

      Q1 18                Q1 17       

Pottery Barn

     2.7%         (1.4%)   

West Elm

     9.0%         6.0%    

Williams Sonoma

     5.6%         3.2%    

Pottery Barn Kids and Teen1

     5.3%               (8.0%)     

Total

     5.5%               0.1%     
  * See the Company’s 10-K and 10-Q filings for the definition of comparable brand revenue.  
  1 

Starting in Q1 18, the performance of the Pottery Barn Kids and PBteen brands are being reported on a combined basis as Pottery Barn Kids and Teen. For reference, the comparable brand revenue growth for Pottery Barn Kids and PBteen were 4.3% and 8.2%, respectively, for Q1 18, and (5.7%) and (14.3%), respectively, for Q1 17.

 

E-commerce net revenues in Q1 18 increased 11.3% to $646 million from $581 million in Q1 17. Excluding certain discrete items, non-GAAP e-commerce net revenues were $645 million in Q1 18 or an 11.2% increase on Q1 17. See Exhibit 1.

Retail net revenues in Q1 18 increased 4.9% to $557 million from $531 million in Q1 17.

Operating margin in Q1 18 was 5.5% compared to 5.6% in Q1 17. Excluding certain discrete items, non-GAAP operating margin was 6.3% in Q1 18 versus 6.1% in Q1 17. See Exhibit 1.

 

   

Gross margin was 35.9% in Q1 18 versus 35.6% in Q1 17. Excluding certain discrete items, non-GAAP gross margin was 36.0% in Q1 18. See Exhibit 1.

 

   

Selling, general and administrative (“SG&A”) expenses were $366 million, or 30.4% of net revenues in Q1 18, versus $333 million, or 30.0% of net revenues in Q1 17. Excluding certain discrete items, non-GAAP SG&A expenses were $358 million, or 29.7% of net revenues in Q1 18 versus $328 million, or 29.5% of net revenues in Q1 17. See Exhibit 1.

The effective income tax rate in Q1 18 was 30.9% versus 36.8% in Q1 17. Excluding certain discrete items, the non-GAAP effective income tax rate was 23.8% in Q1 18 versus 34.5% in Q1 17. See Exhibit 1.

EPS in Q1 18 was $0.54 versus $0.45 in Q1 17. Excluding certain discrete items, non-GAAP EPS was $0.67 in Q1 18 versus $0.51 in Q1 17. See Exhibit 1.

Merchandise inventories at the end of Q1 18 increased 1.5% to $1.053 billion from $1.037 billion at the end of Q1 17.

STOCK REPURCHASE PROGRAM

During Q1 18, we repurchased 732,000 shares of common stock at an average cost of $51.53 per share and a total cost of approximately $38 million. As of April 29, 2018, there was approximately $481 million remaining under our current stock repurchase program.

 

2


FISCAL YEAR 2018 FINANCIAL GUIDANCE

 

 

2nd Quarter 2018 Financial Guidance*

 

Total Net Revenues (millions)

   $1,250 – $1,275  

Comparable Brand Revenue Growth

   3% – 5%  

Non-GAAP Diluted EPS

   $0.65 – $0.70  
         
  

Fiscal Year 2018 Financial Guidance*

 

Total Net Revenues (millions)

   $5,495 – $5,655

Comparable Brand Revenue Growth

   2% – 5%

Non-GAAP Operating Margin

   8.2% – 9.0%

Non-GAAP Diluted EPS

   $4.15 – $4.25

Non-GAAP Income Tax Rate

   24.0% – 26.0%

Capital Spending (millions)

   $200 – $220

Depreciation and Amortization (millions)

   $185 – $195

* We have not provided a reconciliation of non-GAAP guidance measures to the corresponding GAAP measures on a forward-looking basis due to the potential variability of discrete items.

 

 

 

Store Opening and Closing Guidance by Retail Concept**

 

 

      FY 2017 ACTUAL               

FY 2018 GUIDANCE

 
      Total                New                Close                End    

  Williams Sonoma

     228             5             (15               218    

  Pottery Barn

     203             4             (3           204    

  West Elm

     106             9             (3           112    

  Pottery Barn Kids

     86                         (9           77    

  Rejuvenation

     8                   2                                     10    

  Total

     631                   20                   (30                 621    
                                                                      

** Included in the FY 17 store count are 19 stores in Australia and two stores in the UK. FY 18 guidance includes one additional UK store.

 

 

CONFERENCE CALL AND WEBCAST INFORMATION

Williams-Sonoma, Inc. will host a live conference call today, May 23, 2018, 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.

 

3


SEC REGULATION G — NON-GAAP INFORMATION

This press release includes non-GAAP financial measures. Exhibit 1 provides reconciliations of these non-GAAP financial measures to the most comparable financial measures calculated and presented in accordance with accounting principles generally accepted in the U.S. (“GAAP”). We believe that these non-GAAP financial measures, when reviewed in conjunction with GAAP financial measures, can provide meaningful supplemental information for investors regarding the performance of our business and facilitate a meaningful evaluation of current period performance 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 the GAAP financial measures presented in this press release and our financial statements and other publicly filed reports. Non-GAAP financial measures as presented herein may not be comparable to similarly titled measures used by other companies.

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 ability to improve customers’ experience; our optimism about the future; our ability to drive long-term profitable growth; our future financial guidance, including Q2 18 and FY 2018 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: continuing changes in general economic conditions, and the impact on consumer confidence and consumer spending; new interpretations of or changes to current accounting rules or tax regulations; 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 28, 2018 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 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. We operate in the U.S., Puerto Rico, Canada, Australia and the United Kingdom, offer international shipping to customers worldwide, and have unaffiliated franchisees that operate stores in the Middle East, the Philippines, Mexico and South Korea, as well as e-commerce websites in certain locations. In 2017, we acquired Outward, Inc., a 3-D imaging and augmented reality platform for the home furnishings and décor industry.

 

4


Williams-Sonoma, Inc.

Condensed Consolidated Statements of Earnings

(unaudited)

 

     Thirteen Weeks Ended  
     April 29, 2018     April 30, 2017  

In thousands, except per share amounts

   $      % of
Revenues
    $     % of
Revenues
 

E-commerce net revenues

   $ 646,180        53.7   $ 580,510       52.2

Retail net revenues

     556,820        46.3       530,997       47.8  
  

 

 

    

 

 

   

 

 

   

 

 

 

Net revenues

     1,203,000        100.0       1,111,507       100.0  

Cost of goods sold

     770,836        64.1       715,747       64.4  
  

 

 

    

 

 

   

 

 

   

 

 

 

Gross profit

     432,164        35.9       395,760       35.6  

Selling, general and administrative expenses

     365,614        30.4       333,286       30.0  
  

 

 

    

 

 

   

 

 

   

 

 

 

Operating income

     66,550        5.5       62,474       5.6  

Interest (income) expense, net

     1,201        0.1       (103     —    
  

 

 

    

 

 

   

 

 

   

 

 

 

Earnings before income taxes

     65,349        5.4       62,577       5.6  

Income taxes

     20,181        1.7       23,022       2.1  
  

 

 

    

 

 

   

 

 

   

 

 

 

Net earnings

   $ 45,168        3.8   $ 39,555       3.6
  

 

 

    

 

 

   

 

 

   

 

 

 

Earnings per share (EPS):

         

Basic

   $ 0.54        $ 0.45    

Diluted

   $ 0.54        $ 0.45    

Shares used in calculation of EPS:

         

Basic

     83,392          86,962    

Diluted

     84,174          87,710    

 

5


Williams-Sonoma, Inc.

Condensed Consolidated Balance Sheets

(unaudited)

 

In thousands, except per share amounts

   April 29, 2018     January 28, 2018     April 30, 2017  

Assets

      

Current assets

      

Cash and cash equivalents

   $ 290,244     $ 390,136     $ 93,975  

Accounts receivable, net

     102,630       90,119       63,982  

Merchandise inventories, net

     1,052,892       1,061,593       1,037,107  

Prepaid catalog expenses

     —         20,517       20,341  

Prepaid expenses

     56,333       62,204       64,739  

Other current assets

     21,118       11,876       10,901  
  

 

 

   

 

 

   

 

 

 

Total current assets

     1,523,217       1,636,445       1,291,045  
  

 

 

   

 

 

   

 

 

 

Property and equipment, net

     926,320       932,283       920,531  

Deferred income taxes, net

     58,842       67,306       124,977  

Other long-term assets, net

     148,526       149,715       54,624  
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 2,656,905     $ 2,785,749     $ 2,391,177  
  

 

 

   

 

 

   

 

 

 

Liabilities and stockholders’ equity

      

Current liabilities

      

Accounts payable

   $ 393,025     $ 457,144     $ 397,442  

Accrued expenses

     99,823       134,207       87,184  

Gift card and other deferred revenue

     256,534       300,607       298,113  

Borrowings under revolving line of credit

     —         —         45,000  

Income taxes payable

     72,036       56,783       37,792  

Other current liabilities

     61,403       59,082       47,134  
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     882,821       1,007,823       912,665  
  

 

 

   

 

 

   

 

 

 

Deferred rent and lease incentives

     204,599       202,134       195,201  

Long-term debt

     299,472       299,422       —    

Other long-term liabilities

     72,779       72,804       73,160  
  

 

 

   

 

 

   

 

 

 

Total liabilities

     1,459,671       1,582,183       1,181,026  
  

 

 

   

 

 

   

 

 

 

Stockholders’ equity

      

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

     —         —         —    

Common stock: $.01 par value; 253,125 shares authorized; 83,222, 83,726 and 86,883 shares issued and outstanding at April 29, 2018, January 28, 2018 and April 30, 2017, respectively

     833       837       869  

Additional paid-in capital

     564,685       562,814       549,281  

Retained earnings

     638,774       647,422       671,758  

Accumulated other comprehensive loss

     (6,755     (6,782     (10,830

Treasury stock, at cost

     (303     (725     (927
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     1,197,234       1,203,566       1,210,151  
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 2,656,905     $ 2,785,749     $ 2,391,177  
  

 

 

   

 

 

   

 

 

 

 

Retail Store Data

(unaudited)

 

 
      January 28, 2018      Openings      Closings     April 29, 2018      April 30, 2017  

Williams Sonoma

     228               (4     224        233  

Pottery Barn

     203        1        (1     203        199  

West Elm

     106        2              108        99  

Pottery Barn Kids

     86               (2     84        89  

Rejuvenation

     8                     8        8  

Total

     631        3        (7     627        628  
                                             

 

6


Williams-Sonoma, Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited)

 

      Thirteen Weeks Ended  

In thousands

   April 29,
2018
    April 30,
2017
 

Cash flows from operating activities:

    

Net earnings

   $ 45,168     $ 39,555  

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

    

Depreciation and amortization

     47,873       44,950  

Loss on disposal/impairment of assets

     414       519  

Amortization of deferred lease incentives

     (6,724     (6,477

Deferred income taxes

     (3,241     (3,848

Tax benefit related to stock-based awards

     6,126       13,742  

Stock-based compensation expense

     12,889       9,817  

Other

     64       (76

Changes in:

    

Accounts receivable

     (9,556     24,610  

Merchandise inventories

     2,388       (60,246

Prepaid catalog expenses

     —         (844

Prepaid expenses and other assets

     (4,399     (11,069

Accounts payable

     (76,823     (65,483

Accrued expenses and other liabilities

     (32,047     (47,248

Gift card and other deferred revenue

     4,815       (4,648

Deferred rent and lease incentives

     10,004       5,806  

Income taxes payable

     13,818       14,564  
  

 

 

   

 

 

 

Net cash provided by (used in) operating activities

     10,769       (46,376 ) 
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (34,029     (32,153

Other

     120     5  
  

 

 

   

 

 

 

Net cash used in investing activities

     (33,909 )      (32,148 ) 
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Repurchases of common stock

     (37,713     (38,350

Payment of dividends

     (34,081     (34,189

Tax withholdings related to stock-based awards

     (7,438     (13,780

Borrowings under revolving line of credit

     —         45,000  
  

 

 

   

 

 

 

Net cash used in financing activities

     (79,232 )      (41,319 ) 
  

 

 

   

 

 

 

Effect of exchange rates on cash and cash equivalents

     2,480       105  

Net decrease in cash and cash equivalents

     (99,892     (119,738

Cash and cash equivalents at beginning of period

     390,136       213,713  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 290,244     $ 93,975  
  

 

 

   

 

 

 

 

7


Exhibit 1

 

1st Quarter GAAP to Non-GAAP Reconciliation*

(unaudited)

(Dollars in thousands, except per share data)

 

Thirteen Weeks Ended April 29, 2018  
     

GAAP Basis

(as reported)

    Outward-Related1     Employment-
Related
Expense
2
    Tax Reform3     Impact of Equity
Accounting Rules
4
    Non-GAAP Basis  

Net revenues

   $ 1,203,000     $ (694     —         —         —       $ 1,202,306  

Gross profit

     432,164       582       —         —         —         432,746  

% of Revenues

     35.9             36.0

Selling, general and administrative expenses

     365,614       (6,344   $ (1,702     —         —         357,568  

% of Revenues

     30.4             29.7

Operating income

     66,550       6,926       1,702       —         —         75,178  

% of Revenues

     5.5             6.3

Earnings before income taxes

     65,349       6,930       1,702       —         —         73,981  

Income taxes

     20,181       1,467       402     $ (3,298   $ (1,146     17,606  

Tax rate

     30.9                                     23.8

Net earnings

   $ 45,168     $ 5,463     $ 1,300     $ 3,298     $ 1,146     $ 56,375  

Diluted EPS

   $ 0.54     $ 0.06     $ 0.02     $ 0.04     $ 0.01     $ 0.67  
                                                  
Thirteen Weeks Ended April 30, 2017  
     

GAAP Basis

(as reported)

    Severance-Related
Expense
5
    Adoption of Equity
Accounting Rules
4
    Non-GAAP Basis  

Selling, general and administrative expenses

   $ 333,286     $ (5,705     —       $ 327,581  

% of Revenues

     30.0         29.5

Operating income

     62,474       5,705       —         68,179  

% of Revenues

     5.6         6.1

Earnings before income taxes

     62,577       5,705       —         68,282  

Income taxes

     23,022       1,971     $ (1,429     23,564  

Tax rate

     36.8                     34.5

Net earnings

   $ 39,555     $ 3,734     $ 1,429     $ 44,718  

Diluted EPS

   $ 0.45     $ 0.04     $ 0.02     $ 0.51  
                                  

* Per share amounts may not sum across due to rounding to the nearest cent per diluted share.

Reconciliation of GAAP to Non-GAAP By Segment**

(unaudited)

 

      E-commerce     Retail     Unallocated     Total  
In thousands    Q1 18     Q1 17     Q1 18     Q1 17     Q1 18     Q1 17     Q1 18     Q1 17  

Net revenues

   $ 646,180     $ 580,510     $ 556,820     $ 530,997       —         —       $ 1,203,000     $ 1,111,507  

Outward-related1

     (694     —         —         —         —         —         (694     —    

Non-GAAP net revenues

     645,486       580,510       556,820       530,997       —         —         1,202,306       1,111,507  
                                                                  

Net revenue growth

     11.3     0.7     4.9     1.8           8.2     1.2

Non-GAAP net revenue growth

     11.2     0.7     4.9     1.8                     8.2     1.2

GAAP operating income (expense)

     142,805       132,004       22,061       21,714       (98,316     (91,244     66,550       62,474  

GAAP operating margin

     22.1     22.7     4.0     4.1     (8.2 %)      (8.2 %)      5.5     5.6
                                                                  

Outward-related1

     5,551       —         —         —         1,375       —         6,926       —    

Employment-related expense2

     —         —         —         —         1,702       —         1,702       —    

Severance-related expenses5

     —         —         —         —         —         5,705       —         5,705  

Non-GAAP operating income (expense)

   $ 148,356     $ 132,004     $ 22,061     $ 21,714     $ (95,239   $ (85,539   $ 75,178     $ 68,179  

Non-GAAP operating margin

     23.0     22.7     4.0     4.1     (7.9 %)      (7.7 %)      6.3     6.1
                                                                  

 

  ** 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.

SEC Regulation G – Non-GAAP Information – These tables include non-GAAP net revenues, gross profit, gross margin, SG&A, operating income, operating margin, earnings before income taxes, income taxes, effective tax rate, net earnings 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 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

 

8


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. Non-GAAP financial measures as presented herein may not be comparable to similarly titled measures used by other companies.

Notes to Exhibit 1:

 

  1 During Q1 18, we incurred approximately $6.9 million of expense, primarily associated with acquisition-related compensation expense, amortization of intangible assets, as well as the operations of Outward, Inc.
  2 During Q1 18, we incurred approximately $1.7 million of employment-related expense in our corporate functions, which is recorded in selling, general and administrative expenses within the unallocated segment.
  3 During Q1 18, we recorded income tax expense of approximately $3.3 million, primarily related to the measurement of the income tax effect of the Tax Cuts and Jobs Act enacted in Q4 17.
  4 During Q1 18 and Q1 17, we recorded income tax expense of approximately $1.1 million and $1.4 million, respectively, associated with the adoption of accounting rules related to stock-based compensation.
  5 During Q1 17, we incurred approximately $5.7 million for severance-related reorganization expenses primarily in our corporate functions, which is recorded in selling, general and administrative expenses within the unallocated segment.

 

9


Exhibit 2

 

ASU No. 2014-09 Impact of Adoption*

(unaudited)

(Dollars in thousands)

 

      Q1 2018
GAAP As
Reported
               ASU
2014-09
Adjustment
               Q1 2018
GAAP As
Adjusted
 

Net revenues

   $ 1,203,000             $ (25,101           $ 1,177,899  

Cost of goods sold

     770,836               (6,144             764,692  

Gross profit

     432,164               (18,957             413,207  

SG&A expenses

     365,614               (12,262             353,352  

Operating income

   $ 66,550               $ (6,695             $ 59,855  

 

  * We adopted ASU No. 2014-09, which pertains to revenue recognition, in the first quarter of fiscal 2018. This table shows the impact of adopting ASU No. 2014-09 on our consolidated statement of earnings for the first quarter of fiscal 2018.

Pro Forma Effect of ASU No. 2014-09**

(unaudited)

(Dollars in thousands, except per share data)

 

     As Reported              Pro Forma         
      Q1 2018
Non-GAAP
1
     Q1 2017
Non-GAAP
2
    

Q1

Year-

Over-

Year

               Q1 2018
Non-GAAP
1
     Q1 2017
Non-GAAP
Including
the Effect
of ASU
2014-09
3
    

Q1

Year-

Over-

Year

     Year-Over-Year
Impact of
Accounting Change
 

Net revenues

   $ 1,202,306      $ 1,111,507      $ 90,799            $ 1,202,306      $ 1,125,131      $ 77,175      $ 13,624  

Net revenue growth

           8.2%                    6.9%        1.3%  

Revenue comp

                       5.5%                                  5.2%        0.3%  

Gross margin %

     36.0%        35.6%        0.4%              36.0%        36.3%        (0.3%)        0.7%  

SG&A expenses %

     29.7%        29.5%        (0.2%)                29.7%        30.1%        0.4%        (0.6%)  

Operating income

   $ 75,178      $ 68,179      $ 6,999            $ 75,178      $ 69,751      $ 5,427      $ 1,572  

Operating margin %

     6.3%        6.1%        0.2%                6.3%        6.2%        0.1%        0.1%  

Diluted EPS

   $ 0.67      $ 0.51      $ 0.16              $ 0.67      $ 0.52      $ 0.15      $ 0.01  

 

  ** We adopted ASU No. 2014-09 in the first quarter of fiscal 2018 using the modified retrospective method. Results for reporting periods beginning after January 29, 2018 are presented under ASU No. 2014-09, while prior period amounts are not adjusted and continue to be reported in accordance with the prior revenue recognition standard. This table presents the pro forma effect of ASU No. 2014-09 as if the recognition and presentation guidance in the accounting standard had been applied in fiscal 2017.

 

  1 These numbers represent Q1 2018 non-GAAP financial results as disclosed in Exhibit 1, and include the impact of adopting the new revenue standard (ASU No. 2014-09).
  2 These numbers represent Q1 2017 non-GAAP financial results as disclosed in Exhibit 1, and exclude the impact of the new revenue standard.
  3 In order to provide a meaningful year-over-year comparison of our Q1 financial results, we have adjusted our Q1 2017 results for informational purposes to reflect the impact as if the new revenue standard had been adopted in Q1 2017.

 

10