Attached files

file filename
8-K - 8-K - WILLIAMS SONOMA INCd613281d8k.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 solid results for the third quarter of 2018

Net revenue growth of 4.4%, with comparable brand revenue growth of 3.1%

GAAP diluted EPS of $1.00; non-GAAP diluted EPS of $0.95 at high-end of guidance

Reiterates 2018 full-year guidance

San Francisco, CA, November 15, 2018 – Williams-Sonoma, Inc. (NYSE: WSM) today announced operating results for the third fiscal quarter (“Q3 18”) ended October 28, 2018 versus the third fiscal quarter (“Q3 17”) ended October 29, 2017.

KEY HIGHLIGHTS

3rd Quarter 2018

 

   

Net revenue growth of 4.4%

   

Comparable brand revenue growth of 3.1%

   

E-commerce net revenue growth accelerates to 55.0% of total company net revenues

   

GAAP operating margin of 7.0%; non-GAAP operating margin of 7.6%

   

GAAP diluted EPS of $1.00; non-GAAP diluted EPS of $0.95 at high-end of guidance

   

Merchandise inventories growth of 1.8%, significantly below net revenue growth

Reiterates Fiscal Year 2018 Guidance

 

   

Non-GAAP net revenue of $5,565 billion – $5,665 billion

   

Comparable brand revenue growth of 3.0% – 5.0%

   

Non-GAAP operating margin of 8.4% – 9.0%

   

Non-GAAP diluted EPS of $4.26 – $4.36

Laura Alber, President and Chief Executive Officer, commented, “We delivered third quarter with EPS at the high end of guidance and continued strength in demand and customer growth. This performance demonstrates our team’s strong execution, the ongoing benefits of our strategic initiatives and the power of our multi-channel, multi-brand model.” Alber continued, “Given the substantial progress we’ve made in our business this year and our compelling pipeline of innovative product and inspiring content, we believe we are well-prepared to deliver this holiday season and remain on track to meet our full year guidance.”


3rd QUARTER 2018 RESULTS

Net revenues increased 4.4% to $1.357 billion in Q3 18 from $1.299 billion in Q3 17. Excluding certain discrete items, non-GAAP net revenues were $1.356 billion in Q3 18 or an increase of 4.4% over Q3 17. See Exhibit 1.

Comparable brand revenue in Q3 18 increased 3.1% compared to an increase of 3.3% in Q3 17 as shown in the table below:

 

 

3rd Quarter Comparable Brand Revenue Growth (Decline) by Concept*

 

      Q3 18              Q3 17       

Pottery Barn

     1.4%         (0.3%)   

West Elm

     8.3%         11.5%    

Williams Sonoma

     2.1%         2.3%    

Pottery Barn Kids and Teen

     0.0%               0.9%      

Total

     3.1%               3.3%      
  *

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

E-commerce net revenues in Q3 18 increased 8.2% to $747 million from $690 million in Q3 17. Excluding certain discrete items, non-GAAP e-commerce net revenues were $746 million in Q3 18 or an 8.1% increase over Q3 17. See Exhibit 1.

Retail net revenues in Q3 18 increased 0.2% to $610 million from $609 million in Q3 17.

Operating margin in Q3 18 was 7.0% compared to 8.5% in Q3 17. Excluding certain discrete items, non-GAAP operating margin was 7.6% in Q3 18. See Exhibit 1.

 

   

Gross margin was 36.5% in Q3 18 versus 35.9% in Q3 17.

 

   

Selling, general and administrative (“SG&A”) expenses were $401 million, or 29.5% of net revenues in Q3 18, versus $356 million, or 27.4% of net revenues in Q3 17. Excluding certain discrete items, non-GAAP SG&A expenses were $392 million, or 28.9% of net revenues in Q3 18. See Exhibit 1.

The effective income tax rate in Q3 18 was 11.5% versus 35.3% in Q3 17. Excluding certain discrete items, the non-GAAP effective income tax rate was 23.0% in Q3 18. See Exhibit 1.

EPS in Q3 18 was $1.00 versus $0.84 in Q3 17. Excluding certain discrete items, non-GAAP EPS was $0.95 in Q3 18. See Exhibit 1.

Merchandise inventories at the end of Q3 18 increased 1.8% to $1.198 billion from $1.177 billion at the end of Q3 17.

These results include the adoption of ASU No. 2014-09, which pertains to revenue recognition. See Exhibit 2 for more details.

STOCK REPURCHASE PROGRAM

During Q3 18, we repurchased 742,508 shares of common stock at an average cost of $61.15 per share for a total cost of approximately $45 million. As of October 28, 2018, there was approximately $299 million remaining under our current stock repurchase program.

 

2


FISCAL YEAR 2018 FINANCIAL GUIDANCE

 

 

4th Quarter 2018 Financial Guidance*

 

Non-GAAP Total Net Revenues (millions)

   $1,733 – $1,833  

Comparable Brand Revenue Growth

   0.0% – 5.0%  

Non-GAAP Diluted EPS

   $1.89 – $1.99  
         
  

Fiscal Year 2018 Financial Guidance*

 

Non-GAAP Total Net Revenues (millions)

   $5,565 – $5,665

Comparable Brand Revenue Growth

   3.0% – 5.0%

Non-GAAP Operating Margin

   8.4% – 9.0%

Non-GAAP Diluted EPS

   $4.26 – $4.36

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             6             (5           204    

  West Elm

     106             9             (3           112    

  Pottery Barn Kids

     86                         (10           76    

  Rejuvenation

     8                   2                                     10    

  Total

     631                   22                   (33                 620    
                                                                      

** 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, November 15, 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 successfully execute our strategic initiatives; our optimism about the future; our ability to drive long-term profitable growth; our future financial guidance, including Q4 18 and FY 2018 guidance; our stock repurchase program; our preparation for the holiday season; 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; the potential impact of tariffs, including our ability to mitigate the potential impact; 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. These brands are also part of The Key Rewards, our free-to-join loyalty program that offers members exclusive benefits across the Williams-Sonoma family of brands. 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     Thirty-nine Weeks Ended  
    October 28, 2018     October 29, 2017     October 28, 2018     October 29, 2017  

In thousands, except per share amounts

  $     % of
Revenues
    $     % of
Revenues
    $     % of
Revenues
    $     % of
Revenues
 

E-commerce net revenues

  $ 746,716       55.0   $ 690,045       53.1   $ 2,079,838       54.2   $ 1,901,348       52.6

Retail net revenues

    610,267       45.0       609,291       46.9       1,755,319       45.8       1,711,101       47.4  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net revenues

    1,356,983       100.0       1,299,336       100.0       3,835,157       100.0       3,612,449       100.0  

Cost of goods sold

    861,999       63.5       832,269       64.1       2,444,067       63.7       2,326,911       64.4  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    494,984       36.5       467,067       35.9       1,391,090       36.3       1,285,538       35.6  

Selling, general and administrative expenses

    400,600       29.5       356,254       27.4       1,155,990       30.1       1,030,667       28.5  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    94,384       7.0       110,813       8.5       235,100       6.1       254,871       7.1  

Interest expense, net

    2,288       0.2       594       —         5,073       0.1       974       —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before income taxes

    92,096       6.8       110,219       8.5       230,027       6.0       253,897       7.0  

Income taxes

    10,631       0.8       38,906       3.0       51,681       1.3       90,112       2.5  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net earnings

  $ 81,465       6.0   $ 71,313       5.5   $ 178,346       4.7   $ 163,785       4.5
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share (EPS):

               

Basic

  $ 1.01       $ 0.84       $ 2.17       $ 1.90    

Diluted

  $ 1.00       $ 0.84       $ 2.15       $ 1.89    

Shares used in calculation of EPS:

               

Basic

    80,475         84,940         82,070         86,111    

Diluted

    81,641         85,384         82,951         86,582    

 

5


Williams-Sonoma, Inc.

Condensed Consolidated Balance Sheets

(unaudited)

 

In thousands, except per share amounts

   October 28, 2018     January 28, 2018     October 29, 2017  

Assets

      

Current assets

      

Cash and cash equivalents

   $ 164,414     $ 390,136     $ 90,779  

Accounts receivable, net

     113,582       90,119       92,282  

Merchandise inventories, net

     1,197,554       1,061,593       1,176,941  

Prepaid catalog expenses

     —         20,517       19,051  

Prepaid expenses

     94,071       62,204       69,267  

Other current assets

     21,805       11,876       12,141  
  

 

 

   

 

 

   

 

 

 

Total current assets

     1,591,426       1,636,445       1,460,461  
  

 

 

   

 

 

   

 

 

 

Property and equipment, net

     931,361       932,283       931,131  

Deferred income taxes, net

     45,999       67,306       131,793  

Goodwill

     85,649       18,838       18,769  

Other long-term assets, net

     64,324       130,877       38,230  
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 2,718,759     $ 2,785,749     $ 2,580,384  
  

 

 

   

 

 

   

 

 

 

Liabilities and stockholders’ equity

      

Current liabilities

      

Accounts payable

   $ 487,733     $ 457,144     $ 468,566  

Accrued expenses

     132,398       134,207       101,434  

Gift card and other deferred revenue

     275,567       300,607       299,031  

Borrowings under revolving line of credit

     60,000       —         170,000  

Income taxes payable

     9,903       56,783       48,865  

Other current liabilities

     71,119       59,082       49,655  
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     1,036,720       1,007,823       1,137,551  
  

 

 

   

 

 

   

 

 

 

Deferred rent and lease incentives

     205,143       202,134       195,220  

Long-term debt

     299,571       299,422       —    

Other long-term liabilities

     85,388       72,804       75,439  
  

 

 

   

 

 

   

 

 

 

Total liabilities

     1,626,822       1,582,183       1,408,210  
  

 

 

   

 

 

   

 

 

 

Stockholders’ equity

      

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

     —         —         —    

Common stock: $.01 par value; 253,125 shares authorized; 80,282, 83,726 and 84,478 shares issued and outstanding at October 28, 2018, January 28, 2018 and October 29, 2017, respectively

     803       837       845  

Additional paid-in capital

     570,924       562,814       557,198  

Retained earnings

     532,172       647,422       623,170  

Accumulated other comprehensive loss

     (11,757     (6,782     (8,314

Treasury stock, at cost

     (205     (725     (725
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     1,091,937       1,203,566       1,172,174  
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 2,718,759     $ 2,785,749     $ 2,580,384  
  

 

 

   

 

 

   

 

 

 

 

Retail Store Data

(unaudited)

 

      July 29, 2018      Openings      Closings     October 28, 2018      October 29, 2017  

Williams Sonoma

     226        —          —         226        233  

Pottery Barn

     205        —          —         205        202  

West Elm

     109        3        —         112        105  

Pottery Barn Kids

     84        —          (2     82        88  

Rejuvenation

     8        —          —         8        8  

Total

     632        3        (2     633        636  
                                             
                                             

 

6


Williams-Sonoma, Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited)

 

 
     Thirty-nine Weeks Ended  

In thousands

   October 28,
2018
    October 29,
2017
 

Cash flows from operating activities:

    

Net earnings

   $ 178,346     $ 163,785  

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

    

Depreciation and amortization

     141,167       135,473  

Loss on disposal/impairment of assets

     5,290       1,299  

Amortization of deferred lease incentives

     (19,728     (18,987

Deferred income taxes

     12,170       (11,884

Tax benefit related to stock-based awards

     10,361       15,439  

Stock-based compensation expense

     40,953       30,164  

Other

     (389     (416

Changes in:

    

Accounts receivable

     (21,851     (2,341

Merchandise inventories

     (143,723     (197,757

Prepaid catalog expenses

     —         447  

Prepaid expenses and other assets

     (50,171     (19,814

Accounts payable

     8,689       7,728  

Accrued expenses and other liabilities

     19,002       (28,775

Gift card and other deferred revenue

     24,048       (4,108

Deferred rent and lease incentives

     23,695       17,000  

Income taxes payable

     (48,358     25,677  
  

 

 

   

 

 

 

Net cash provided by operating activities

     179,501       112,930  
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Purchases of property and equipment

     (128,326     (135,821

Other

     1,804       458  
  

 

 

   

 

 

 

Net cash used in investing activities

     (126,522     (135,363
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Repurchases of common stock

     (220,221     (154,321

Payment of dividends

     (105,654     (101,928

Borrowings under revolving line of credit

     60,000       170,000  

Tax withholdings related to stock-based awards

     (13,906     (14,836

Other

     —         (20
  

 

 

   

 

 

 

Net cash used in financing activities

     (279,781     (101,105
  

 

 

   

 

 

 

Effect of exchange rates on cash and cash equivalents

     1,080       604  

Net decrease in cash and cash equivalents

     (225,722     (122,934

Cash and cash equivalents at beginning of period

     390,136       213,713  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 164,414     $ 90,779  
  

 

 

   

 

 

 

 

7


Exhibit 1

 

3rd Quarter and Year-to-Date GAAP to Non-GAAP Reconciliation*

(unaudited)

(Dollars in thousands, except per share data)

 

Thirteen Weeks Ended October 28, 2018  
      GAAP Basis
(as reported)
    Outward-related1     Employment-
related
Expense
2
    Impairment and
Early Termination
Charges
3
    Tax Legislation4     Non-GAAP
Basis
 

Net revenues

   $ 1,356,983     $ (1,110     —         —         —       $ 1,355,873  

Gross profit

     494,984       (124     —       $ 190       —         495,050  

% of Revenues

     36.5             36.5

Selling, general and administrative expenses

     400,600       (6,128   $ (1,869     (937     —         391,666  

% of Revenues

     29.5             28.9

Operating income

     94,384       6,004       1,869       1,127       —         103,384  

% of Revenues

     7.0             7.6

Earnings before income taxes

     92,096       6,007       1,869       1,127       —         101,099  

Income taxes

     10,631       1,300       479       303     $ 10,564       23,277  

Tax rate

     11.5                                     23.0

Net earnings

   $ 81,465     $ 4,707     $ 1,390     $ 824     $ (10,564   $ 77,822  

Diluted EPS

   $ 1.00     $ 0.06     $ 0.02     $ 0.01     $ (0.13   $ 0.95  
                                                  
Thirty-nine Weeks Ended October 28, 2018  
     GAAP Basis
(as reported)
    Outward-related1    

Employment-
related

Expense2

    Impairment and
Early Termination
Charges
3
    Tax Legislation4     Impact of Equity
Accounting Rules
5
    Non-GAAP
Basis
 

Net revenues

  $ 3,835,157     $ (2,511     —         —         —         —       $ 3,832,646  

Gross profit

    1,391,090       727       —       $ 909       —         —         1,392,726  

% of Revenues

    36.3               36.3

Selling, general and administrative expenses

    1,155,990       (17,192   $ (5,445     (5,515     —         —         1,127,838  

% of Revenues

    30.1               29.4

Operating income

    235,100       17,919       5,445       6,424       —         —         264,888  

% of Revenues

    6.1               6.9

Earnings before income taxes

    230,027       17,929       5,445       6,424       —         —         259,825  

Income taxes

    51,681       3,822       1,349       1,592     $ 4,378     $ (1,146     61,676  

Tax rate

    22.5                                             23.7

Net earnings

  $ 178,346     $ 14,107     $ 4,096     $ 4,832     $ (4,378   $ 1,146     $ 198,149  

Diluted EPS

  $ 2.15     $ 0.17     $ 0.05     $ 0.06     $ (0.05   $ 0.01     $ 2.39  
                                                         
Thirty-nine Weeks Ended October 29, 2017  
      GAAP Basis
(as reported)
    Severance-related
Expense
6
    Impact of Equity
Accounting Rules
5
    Non-GAAP
Basis
 

Selling, general and administrative expenses

   $ 1,030,667     $ (5,705     —       $ 1,024,962  

% of Revenues

     28.5         28.4

Operating income

     254,871       5,705       —         260,576  

% of Revenues

     7.1         7.2

Earnings before income taxes

     253,897       5,705       —         259,602  

Income taxes

     90,112       1,971     $ (1,429     90,654  

Tax rate

     35.5                     34.9

Net earnings

   $ 163,785     $ 3,734     $ 1,429     $ 168,948  

Diluted EPS

   $ 1.89     $ 0.04     $ 0.02     $ 1.95  
                                  

 

  *

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

 

8


Reconciliation of GAAP to Non-GAAP By Segment**

(unaudited)

 

      E-commerce      Retail      Unallocated     Total  
In thousands    Q3 2018      Q3 2017      Q3 2018      Q3 2017      Q3 2018     Q3 2017     Q3 2018      Q3 2017  

Net revenues

   $ 746,716      $ 690,045      $ 610,267      $ 609,291        —         —       $ 1,356,983      $ 1,299,336  

Outward-related1

     (1,110      —          —          —          —         —         (1,110      —    

Non-GAAP net revenues

     745,606        690,045        610,267        609,291        —         —         1,355,873        1,299,336  
                                                                       

Net revenue growth

     8.2      —          0.2      —          —         —         4.4      —    

Non-GAAP net revenue growth

     8.1      —          0.2      —          —         —         4.4      —    

GAAP operating income (expense)

     152,204        142,865        45,052        42,804      $ (102,872   $ (74,856     94,384        110,813  

GAAP operating margin

     20.4      20.7      7.4      7.0      (7.6 )%      (5.8 )%      7.0      8.5
                                                                       

Outward-related1

     4,622        —          —          —          1,382       —         6,004        —    

Employment-related expense2

     —          —          —          —          1,869       —         1,869        —    

Impairment and Early Termination Charges3

     —          —          1,127        —          —         —         1,127        —    

Non-GAAP operating income (expense)

   $ 156,826      $ 142,865      $ 46,179      $ 42,804      $ (99,621   $ (74,856   $ 103,384      $ 110,813  

Non-GAAP operating margin

     21.0      20.7      7.6      7.0      (7.3 )%      (5.8 )%      7.6      8.5
                                                                       

 

  **

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 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 Q3 and year-to-date 2018, we incurred approximately $6.0 million and $17.9 million of expense, respectively, primarily associated with acquisition-related compensation expense, amortization of intangible assets, as well as the operations of Outward, Inc.

  2

During Q3 and year-to-date 2018, we incurred approximately $1.9 million and $5.4 million, respectively, of employment-related expense associated with a one-time special equity grant.

  3

During Q3 and year-to-date 2018, we incurred approximately $1.1 million and $6.4 million of expense, respectively, primarily associated with impairment and early lease termination charges.

  4

During Q3 and year-to-date 2018, we recorded a net income tax benefit of approximately $10.6 million and $4.4 million, respectively, associated with tax legislation changes.

  5

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.

  6

During Q1 17, we incurred approximately $5.7 million for severance-related reorganization expenses primarily in our corporate functions.

 

9


Exhibit 2

 

ASU No. 2014-09 Impact of Adoption

(unaudited)

(Dollars in thousands)

 

      Q3 2018
GAAP As
Reported
               ASU
2014-09
Adjustment
               Q3 2018
GAAP As
Adjusted
 

Net revenues

   $ 1,356,983             $ (17,390           $ 1,339,593  

Cost of goods sold

     861,999               (2,775             859,224  

Gross profit

     494,984               (14,615             480,369  

SG&A expenses

     400,600               (10,334             390,266  

Operating income

   $ 94,384               $ (4,281             $ 90,103  

 

10