NEW YORK, Feb. 16, 2017 /PRNewswire/ -- Kate
Spade & Company (NYSE: KATE) today announced results for
the fourth quarter and full year ended
December 31, 2016.
Craig A. Leavitt, Chief Executive
Officer of Kate Spade & Company, said: "Our solid fourth
quarter and fiscal year performance demonstrate the strength of our
differentiated business model, as we continued to gain market share
and deliver strong growth despite a challenging retail environment.
In 2016, we further strengthened our handbag portfolio, introduced
new categories to our casual ready-to-wear classifications, and
thoughtfully expanded our global store base, opening 52 net new
owned and partner-operated stores. At the same time, we remain
committed to maximizing value and are exploring strategic
alternatives that are in the best interests of our Company and
shareholders."
George Carrara, President and
Chief Operating Officer of Kate Spade & Company, added: "We are
pleased to report top-line growth of 14% for the full-year. In
2016, we delivered Adjusted EBITDA margin expansion of 220 basis
points compared to the prior year, reflecting our ongoing focus on
expense management, as well as the benefit of lower annual
incentive compensation year-over-year. We generated robust cash
flow and ended the year in a strong financial position, and with
nearly $500 million in cash."
For the full year 2016 on a GAAP basis, the Company recorded
income from continuing operations of $152
million, or $1.17 per diluted
share, compared to income from continuing operations for the full
year 2015 of $22 million, or
$0.17 per diluted share. Diluted
earnings per share from continuing operations for the full year
2016 were $0.70, using a normalized
tax rate, compared to Adjusted diluted earnings per share of
$0.48 for the full year 2015. Net
sales for the full year 2016 were $1.381
billion, an increase of $139
million, or 11.2%, compared to the full year 2015. Net sales
for the full year 2016 increased $166
million, or 13.7%, excluding sales for wind-down operations
for the full year 2015. Adjusted EBITDA was $261 million for the full year 2016, compared to
Adjusted EBITDA, excluding wind-down operations of $203 million for the full year
2015.
REVIEW OF STRATEGIC ALTERNATIVES
Kate Spade & Company's Board of Directors, together with
management and in consultation with Perella Weinberg Partners as
its financial advisor and Paul, Weiss, Rifkind, Wharton &
Garrison as its legal counsel, is conducting a process to explore
and evaluate strategic alternatives to further enhance shareholder
value. The Board plans to proceed in a timely manner, but has not
set a definitive timetable for completion of this process. There
can be no assurance that this review process will result in a
transaction or other strategic alternative of any kind. The Company
does not intend to disclose developments or provide updates on the
progress or status of this process or discuss with investors the
Company's results of operations until it deems further disclosure
is appropriate or required. Additionally, no forward-looking
guidance will be provided at this time.
FOURTH QUARTER RESULTS
Overall Results
Net sales for the fourth quarter of 2016 were
$471 million, an increase of
$42 million, or 9.8% compared to the
fourth quarter of 2015. Net sales for the fourth quarter of 2016
increased $43 million, or 10.1%,
excluding sales for wind-down operations for the fourth quarter of
2015. Fourth quarter 2016 direct-to-consumer comparable sales
growth was 9.3%, or (1.5)% excluding eCommerce. Comparable sales
per square foot for kate spade new york stores were $1,557 for the latest twelve months, compared to
$1,615 for the twelve month period
ended October 1, 2016, partially
impacted by foreign exchange rates.
Gross profit as a percentage of net sales was 59.2% for
the fourth quarter of 2016, compared to 60.2% for the fourth
quarter of 2015. Gross profit for the fourth quarter of 2015 was
60.3%, excluding the results of wind-down operations.
Selling, general & administrative expenses were
$184 million in the fourth quarter of
both 2016 and 2015, or 39.1% and 43.0% of net sales, respectively.
Excluding the results of wind-down operations and expenses
associated with streamlining activities, selling,
general & administrative expenses in the fourth quarter of
2015 were $182 million, or 42.4% of
net sales.
Income from continuing operations was $87 million, or $0.67 per diluted share in the fourth quarter of
2016, compared to $62 million, or
$0.48 per diluted share, in the
fourth quarter of 2015. Diluted earnings per share from continuing
operations in the fourth quarter of 2016 using a normalized tax
rate were $0.41, compared to adjusted
diluted earnings per share of $0.32
in the fourth quarter of 2015.
Segment Highlights
- Kate Spade North America
net sales for the fourth quarter of 2016 were $407 million, an increase of $35 million, or 9.5% compared to the fourth
quarter of 2015. Kate Spade North America Segment Adjusted EBITDA
was $107 million (26.4% of net sales)
for the fourth quarter of 2016 compared to $91 million (24.5% of net sales) for the fourth
quarter of 2015.
- Kate Spade International net sales for the fourth
quarter of 2016 were $59 million, an
increase of $6 million, or 12.4%
compared to the fourth quarter of 2015. Net sales for the fourth
quarter of 2016 increased $8 million,
or 15.2%, excluding sales for wind-down operations for the fourth
quarter of 2015. Kate Spade International Segment Adjusted EBITDA
was $10 million (17.1% of net sales)
for the fourth quarter of 2016 and $4
million (8.6% of net sales) in 2015. Segment Adjusted EBITDA
Excluding Wind-Down Operations was $5
million (9.1% of adjusted net sales) for the fourth quarter
of 2015.
- Adelington Design Group net sales for the fourth quarter
of 2016 were $6 million, an increase
of 2.3% compared to the fourth quarter of 2015. Adelington Design
Group Segment Adjusted EBITDA was $1
million (14.4% of net sales) for the fourth quarter of 2016,
compared to $2 million (32.3% of net
sales) for the fourth quarter of 2015. Segment Adjusted EBITDA
Excluding Wind-Down Operations was $1
million (26.6% of net sales) for the fourth quarter of
2015.
Store Count Information
|
Q3 2016
|
Q4 2016 Net Store Openings
|
Q4 2016
|
North America Owned Stores
|
|
|
|
Specialty
|
108
|
-
|
108
|
Outlet
|
67
|
1
|
68
|
Total North America Owned
Stores
|
175
|
1
|
176
|
Average Square Feet (in
'000s)
|
403
|
|
409
|
|
|
|
|
International Owned Stores
|
|
|
|
Specialty
|
25
|
-
|
25
|
Outlet
|
14
|
-
|
14
|
Concessions
|
54
|
-
|
54
|
Total International Owned
Stores
|
93
|
-
|
93
|
Average Square Feet (in
'000s)
|
87
|
|
87
|
|
|
|
|
Total Owned Store Count
|
268
|
1
|
269
|
Average Owned Square Feet (in
'000s)
|
490
|
|
496
|
|
|
|
|
Partner Operated Stores
|
92
|
13
|
105
|
Greater China Joint Venture Stores
|
42
|
3
|
45
|
Total Partnered Store Count
|
134
|
16
|
150
|
|
|
|
|
Total Store Count
|
402
|
17
|
419
|
|
|
|
|
Total Licensee Operated Partnered
Stores
|
29
|
-
|
29
|
|
|
|
|
Total Store Footprint
|
431
|
17
|
448
|
CONFERENCE CALL INFORMATION
The Company will host a pre-recorded conference call at
8:30 a.m. Eastern time today to
discuss its financial results for the fourth quarter and fiscal
year 2016. The conference call will be limited to prepared remarks
from Craig Leavitt, Chief Executive
Officer, and George Carrara,
President and Chief Operating Officer, and will not include a
Q&A session.
The dial-in number is 1-888-694-4676 with pass code 70910517.
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 will be available in the Company's
Form 10-K for the full year 2016 to be filed with the
Securities and Exchange Commission.
PRESENTATION OF GAAP FINANCIAL INFORMATION
As the audit of the Company's 2016 financial statements is not
complete, the results presented in this press release are estimated
and preliminary, and, therefore, may change. No party has reviewed
or audited the preliminary results presented in this release.
PRESENTATION OF NON-GAAP FINANCIAL INFORMATION AND KEY
OPERATING METRICS
The income from continuing operations for 2016 and 2015 is
presented on a GAAP basis and also adjusted by multiplying pretax
income by a normalized tax rate. The Company presents the
below-described Adjusted EBITDA measures, 2016 results using a
normalized tax rate and 2015 adjusted results 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.
Adjusted income from continuing operations and Adjusted EBITDA
for the fourth quarter and twelve months of 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. 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 presentation of its 2015 results that will
provide investors with a means to compare those results 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 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 presentation of its 2015 results that will
provide investors with a means to compare those results to its 2016
results. The Company presents non-GAAP financial measures because
it uses such measures to monitor the performance of its business on
a comparable basis and to determine certain levels of compensation.
The Company believes the presentation of these measures enhances
the ability of its investors to analyze trends in its business and
provides them with a means to compare periods that may be affected
by various items that might obscure trends or developments in its
business. 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.
The Company evaluates comparable sales productivity based on
comparable net sales per average square foot, which is defined as
net sales divided by the average of beginning and end of period
gross square feet and excludes e-commerce net sales. The
Company's policy regarding its calculation of comparable
direct-to-consumer net sales is discussed in the "Management's
Discussion and Analysis of Financial Condition and Results of
Operations" section of its most recent Annual Report on Form 10-K
filed with the SEC on March 1, 2016.
The Company presents the above described key operating metrics
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.
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.
KATE SPADE & COMPANY
|
CONSOLIDATED STATEMENTS OF
INCOME
|
(All amounts in thousands, except per common share
data)
|
(Preliminary and Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
December 31, 2016
|
|
% of
|
|
January 2, 2016
|
|
% of
|
|
|
(13 Weeks)
|
|
Sales
|
|
(13 Weeks)
|
|
Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$
|
470,837
|
|
100.0
|
%
|
|
$
|
428,958
|
|
100.0
|
%
|
Cost of goods sold
|
|
|
192,032
|
|
40.8
|
%
|
|
|
170,870
|
|
39.8
|
%
|
Gross Profit
|
|
|
278,805
|
|
59.2
|
%
|
|
|
258,088
|
|
60.2
|
%
|
Selling, general & administrative
expenses
|
|
|
184,062
|
|
39.1
|
%
|
|
|
184,427
|
|
43.0
|
%
|
Operating Income
|
|
|
94,743
|
|
20.1
|
%
|
|
|
73,661
|
|
17.2
|
%
|
Other expense, net
|
|
|
(2,195)
|
|
(0.5)
|
%
|
|
|
(6,359)
|
|
(1.5)
|
%
|
Interest expense, net
|
|
|
(4,861)
|
|
(1.0)
|
%
|
|
|
(5,170)
|
|
(1.2)
|
%
|
Income Before Provision for Income
Taxes
|
|
|
87,687
|
|
18.6
|
%
|
|
|
62,132
|
|
14.5
|
%
|
Provision for income
taxes
|
|
|
1,107
|
|
0.2
|
%
|
|
|
624
|
|
0.1
|
%
|
Income from Continuing
Operations
|
|
|
86,580
|
|
18.4
|
%
|
|
|
61,508
|
|
14.3
|
%
|
Discontinued operations, net of income
taxes
|
|
|
(1,033)
|
|
|
|
|
|
(44)
|
|
|
|
Net Income
|
|
$
|
85,547
|
|
|
|
|
$
|
61,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing
Operations
|
|
$
|
0.68
|
|
|
|
|
$
|
0.48
|
|
|
|
Net Income
|
|
$
|
0.67
|
|
|
|
|
$
|
0.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing
Operations
|
|
$
|
0.67
|
|
|
|
|
$
|
0.48
|
|
|
|
Net Income
|
|
$
|
0.66
|
|
|
|
|
$
|
0.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares,
Basic
|
|
|
128,139
|
|
|
|
|
|
127,703
|
|
|
|
Weighted Average Shares,
Diluted
|
|
|
129,425
|
|
|
|
|
|
128,267
|
|
|
|
KATE SPADE & COMPANY
|
CONSOLIDATED STATEMENTS OF
INCOME
|
(All amounts in thousands, except per common share
data)
|
(Preliminary and Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
|
December 31, 2016
|
|
% of
|
|
January 2, 2016
|
|
% of
|
|
|
(52 Weeks)
|
|
Sales
|
|
(52 Weeks)
|
|
Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales
|
|
$
|
1,381,478
|
|
100.0
|
%
|
|
$
|
1,242,720
|
|
100.0
|
%
|
Cost of goods sold
|
|
|
554,558
|
|
40.1
|
%
|
|
|
488,613
|
|
39.3
|
%
|
Gross Profit
|
|
|
826,920
|
|
59.9
|
%
|
|
|
754,107
|
|
60.7
|
%
|
Selling, general & administrative
expenses
|
|
|
643,307
|
|
46.6
|
%
|
|
|
687,709
|
|
55.3
|
%
|
Operating Income
|
|
|
183,613
|
|
13.3
|
%
|
|
|
66,398
|
|
5.3
|
%
|
Other expense, net
|
|
|
(8,270)
|
|
(0.6)
|
%
|
|
|
(11,137)
|
|
(0.9)
|
%
|
Loss on settlement of note
receivable
|
|
|
—
|
|
—
|
|
|
|
(9,873)
|
|
(0.8)
|
%
|
Interest expense, net
|
|
|
(19,714)
|
|
(1.4)
|
%
|
|
|
(19,152)
|
|
(1.5)
|
%
|
Income Before Provision for Income
Taxes
|
|
|
155,629
|
|
11.3
|
%
|
|
|
26,236
|
|
2.1
|
%
|
Provision for income
taxes
|
|
|
4,071
|
|
0.3
|
%
|
|
|
4,528
|
|
0.4
|
%
|
Income from Continuing
Operations
|
|
|
151,558
|
|
11.0
|
%
|
|
|
21,708
|
|
1.7
|
%
|
Discontinued operations, net of income
taxes
|
|
|
2,024
|
|
|
|
|
|
(4,621)
|
|
|
|
Net Income
|
|
$
|
153,582
|
|
|
|
|
$
|
17,087
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing
Operations
|
|
$
|
1.18
|
|
|
|
|
$
|
0.17
|
|
|
|
Net Income
|
|
$
|
1.20
|
|
|
|
|
$
|
0.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing
Operations
|
|
$
|
1.17
|
|
|
|
|
$
|
0.17
|
|
|
|
Net Income
|
|
$
|
1.19
|
|
|
|
|
$
|
0.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares,
Basic
|
|
|
128,043
|
|
|
|
|
|
127,634
|
|
|
|
Weighted Average Shares,
Diluted
|
|
|
129,164
|
|
|
|
|
|
128,222
|
|
|
|
KATE SPADE &
COMPANY
|
CONSOLIDATED BALANCE SHEETS
|
(All amounts in thousands)
|
(Preliminary and Unaudited)
|
|
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
January 2, 2016
|
|
Assets
|
|
|
|
|
|
|
|
Current Assets:
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
478,536
|
|
$
|
297,851
|
|
Accounts receivable -
trade, net
|
|
|
77,487
|
|
|
96,850
|
|
Inventories,
net
|
|
|
167,461
|
|
|
191,879
|
|
Other current
assets
|
|
|
34,024
|
|
|
34,245
|
|
Total current
assets
|
|
|
757,508
|
|
|
620,825
|
|
|
|
|
|
|
|
|
|
Property and Equipment,
Net
|
|
|
167,192
|
|
|
173,963
|
|
Goodwill
|
|
|
50,045
|
|
|
48,730
|
|
Intangibles, Net
|
|
|
86,703
|
|
|
86,288
|
|
Other Assets
|
|
|
48,871
|
|
|
45,791
|
|
Total Assets
|
|
$
|
1,110,319
|
|
$
|
975,597
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders'
Equity
|
|
|
|
|
|
|
|
Current Liabilities:
|
|
|
|
|
|
|
|
Short-term
borrowings
|
|
$
|
3,664
|
|
$
|
3,625
|
|
Other current
liabilities
|
|
|
220,785
|
|
|
262,662
|
|
Total current
liabilities
|
|
|
224,449
|
|
|
266,287
|
|
|
|
|
|
|
|
|
|
Long-Term Debt
|
|
|
389,742
|
|
|
393,168
|
|
Other Non-Current
Liabilities
|
|
|
66,197
|
|
|
70,921
|
|
Stockholders' Equity
|
|
|
429,931
|
|
|
245,221
|
|
Total Liabilities and Stockholders'
Equity
|
|
$
|
1,110,319
|
|
$
|
975,597
|
|
KATE SPADE &
COMPANY
|
CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
(All amounts in thousands)
|
(Preliminary and Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
December 31, 2016
|
|
January 2, 2016
|
|
|
|
(52 Weeks)
|
|
(52 Weeks)
|
|
Cash Flows from Operating
Activities:
|
|
|
|
|
|
|
|
Net income
|
|
$
|
153,582
|
|
$
|
17,087
|
|
Adjustments to arrive at income from
continuing operations
|
|
|
(2,024)
|
|
|
4,621
|
|
Income from continuing
operations
|
|
|
151,558
|
|
|
21,708
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile income from
continuing operations to net cash provided by
operating
activities:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
49,336
|
|
|
49,937
|
|
Loss on asset disposals and
impairments, including streamlining initiatives,
net
|
|
|
9,204
|
|
|
13,600
|
|
Deferred income
taxes
|
|
|
(1,110)
|
|
|
474
|
|
Share-based
compensation
|
|
|
27,139
|
|
|
25,577
|
|
Loss on settlement of note
receivable
|
|
|
—
|
|
|
9,873
|
|
Foreign currency
transaction losses, net
|
|
|
2,908
|
|
|
4,845
|
|
Equity losses of equity
investees
|
|
|
6,450
|
|
|
6,694
|
|
Other,
net
|
|
|
(58)
|
|
|
(281)
|
|
Changes in assets and
liabilities:
|
|
|
|
|
|
|
|
Decrease (increase) in
accounts receivable - trade, net
|
|
|
19,809
|
|
|
(7,540)
|
|
Decrease (increase) in
inventories, net
|
|
|
24,878
|
|
|
(42,540)
|
|
(Increase) decrease in
other current and non-current assets
|
|
|
(3,076)
|
|
|
5,597
|
|
(Decrease) increase in
accounts payable
|
|
|
(18,106)
|
|
|
23,911
|
|
(Decrease) increase in
accrued expenses and other non-current
liabilities
|
|
|
(23,687)
|
|
|
7,773
|
|
Increase in income taxes
payable
|
|
|
2,085
|
|
|
912
|
|
Net cash used in operating
activities of discontinued operations
|
|
|
(2,444)
|
|
|
(14,964)
|
|
Net cash
provided by operating activities
|
|
|
244,886
|
|
|
105,576
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing
Activities:
|
|
|
|
|
|
|
|
Proceeds from sales of property and
equipment
|
|
|
—
|
|
|
816
|
|
Purchases of property and
equipment
|
|
|
(46,260)
|
|
|
(55,084)
|
|
Proceeds from sales of joint venture
interests, net
|
|
|
(2,350)
|
|
|
17,621
|
|
Investments in and advances to equity
investees
|
|
|
(6,500)
|
|
|
(5,000)
|
|
Payment for joint venture
interest
|
|
|
—
|
|
|
(10,000)
|
|
Payments for in-store merchandise
shops
|
|
|
(2,889)
|
|
|
(5,123)
|
|
Net proceeds from settlement of note
receivable
|
|
|
—
|
|
|
75,128
|
|
Purchase of trademarks
|
|
|
(1,200)
|
|
|
—
|
|
Other, net
|
|
|
(45)
|
|
|
276
|
|
Net cash provided by investing
activities of discontinued operations
|
|
|
—
|
|
|
634
|
|
Net cash
(used in) provided by investing activities
|
|
|
(59,244)
|
|
|
19,268
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing
Activities:
|
|
|
|
|
|
|
|
Proceeds from borrowings under revolving
credit agreement
|
|
|
—
|
|
|
2,000
|
|
Repayment of borrowings under revolving
credit agreement
|
|
|
—
|
|
|
(8,000)
|
|
Repayment of Term Loan
|
|
|
(4,000)
|
|
|
(3,000)
|
|
Principal payments under capital lease
obligations
|
|
|
(513)
|
|
|
(459)
|
|
Proceeds from exercise of stock
options
|
|
|
2,631
|
|
|
2,464
|
|
Payment of deferred financing
fees
|
|
|
(1,275)
|
|
|
(1,473)
|
|
Net cash
used in financing activities
|
|
|
(3,157)
|
|
|
(8,468)
|
|
|
|
|
|
|
|
|
|
Effect of Exchange Rate Changes on Cash and Cash
Equivalents
|
|
|
(1,800)
|
|
|
(2,569)
|
|
|
|
|
|
|
|
|
|
Net Change in Cash and Cash
Equivalents
|
|
|
180,685
|
|
|
113,807
|
|
Cash and Cash Equivalents at Beginning of
Year
|
|
|
297,851
|
|
|
184,044
|
|
Cash and Cash Equivalents at End of
Year
|
|
$
|
478,536
|
|
$
|
297,851
|
|
|
KATE SPADE &
COMPANY
|
|
|
RECONCILIATION OF NON-GAAP FINANCIAL
INFORMATION
|
|
|
(All amounts in thousands, except per common share
data)
|
|
|
(Preliminary and Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
December 31, 2016
|
|
|
|
|
|
(13 Weeks)
|
|
|
|
|
|
|
|
|
|
|
Total Net Sales
|
|
$
|
470,837
|
|
|
|
KATE SPADE North
America
|
|
|
406,584
|
|
|
|
KATE SPADE
International
|
|
|
58,576
|
|
|
|
Adelington Design
Group
|
|
|
5,677
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
278,805
|
|
|
|
|
|
|
|
|
|
|
SG&A
|
|
|
184,062
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$
|
94,743
|
|
|
|
|
|
|
|
|
|
|
Other expense,
net
|
|
|
(2,195)
|
|
|
|
Interest expense,
net
|
|
|
(4,861)
|
|
|
|
Provision for income
taxes
|
|
|
1,107
|
|
|
|
Income from Continuing
Operations
|
|
$
|
86,580
|
|
|
|
|
|
|
|
|
|
|
Discontinued
operations, net of income taxes
|
|
|
(1,033)
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
85,547
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings per
Common Share from Continuing Operations
|
|
$
|
0.68
|
|
|
|
Diluted Earnings per
Common Share from Continuing Operations
|
|
$
|
0.67
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Income from Continuing
Operations:
|
|
|
|
|
|
Net Income, per above
|
|
$
|
85,547
|
Less: discontinued operations, net of income
taxes
|
|
|
1,033
|
Adjustment to provision for income
taxes
|
|
|
(34,024)
|
Adjusted Income from Continuing Operations
(a)
|
|
$
|
52,556
|
|
|
|
|
Adjusted Basic
Earnings per Common Share from Continuing
Operations
|
|
$
|
0.41
|
Adjusted Diluted
Earnings per Common Share from Continuing Operations
(b)
|
|
$
|
0.41
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted
EBITDA:
|
|
|
|
|
|
Net Income, per above
|
|
$
|
85,547
|
|
Adjustments:
|
|
|
|
|
Depreciation and
amortization, asset impairments and losses on asset disposals, net
(c)
|
|
|
19,099
|
|
Share-based
compensation
|
|
|
4,911
|
|
Foreign currency
adjustments, net
|
|
|
1,859
|
|
Interest expense,
net
|
|
|
4,861
|
|
Provision for
income taxes
|
|
|
(1,107)
|
|
Discontinued
operations, net of income taxes
|
|
|
1,033
|
|
Adjusted EBITDA
|
|
$
|
118,417
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
Reportable Segments Adjusted EBITDA
(d):
|
|
|
|
|
KATE SPADE North
America
|
|
$
|
107,447
|
|
KATE SPADE
International (e)
|
|
|
10,012
|
|
Adelington Design
Group
|
|
|
818
|
|
Other (f)
|
|
|
140
|
|
Adjusted EBITDA
|
|
$
|
118,417
|
|
|
|
|
|
|
Adjusted EBITDA Margin
|
|
|
|
|
KATE SPADE North America
|
|
|
26.4
|
%
|
KATE SPADE International
(e)
|
|
|
17.1
|
%
|
Adelington Design Group
|
|
|
14.4
|
%
|
Kate Spade &
Company
|
|
|
25.2
|
%
|
_________________________
|
|
(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 December 31, 2016 are based on 129,425 shares
outstanding.
|
(c)
|
Excludes amortization included in Interest expense,
net.
|
(d)
|
Segment Adjusted EBITDA excludes (i) depreciation and
amortization and (ii) losses on asset disposals and impairments.
The costs of all corporate departments that serve the respective
segment are fully allocated, other than non-cash share-based
compensation expense. 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.
|
(e)
|
Amounts include equity in the losses of equity method
investees of $476.
|
(f)
|
Amount is Other expense, net as shown above, net of
foreign currency transaction adjustment of $1,859 and equity in the
losses of equity method investees of $476.
|
|
KATE SPADE &
COMPANY
|
|
|
RECONCILIATION OF NON-GAAP FINANCIAL
INFORMATION
|
|
|
(All amounts in thousands, except per common share
data)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Results
|
|
|
|
|
|
|
|
|
Streamlining
|
|
|
|
|
Results of Wind-Down
|
|
(Excluding Wind-
|
|
|
|
|
|
Reported (a)
|
|
Initiatives (b)
|
|
Adjusted Results
|
|
Operations (c)
|
|
Down Operations) (d)
|
|
|
|
Three Months Ended January 2, 2016 (13
Weeks)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Net Sales
|
|
$
|
428,958
|
|
|
|
|
$
|
428,958
|
|
$
|
(1,153)
|
|
$
|
427,805
|
|
|
|
KATE SPADE North
America
|
|
|
371,314
|
|
|
|
|
|
371,314
|
|
|
89
|
|
|
371,403
|
|
|
|
KATE SPADE
International
|
|
|
52,095
|
|
|
|
|
|
52,095
|
|
|
(1,242)
|
|
|
50,853
|
|
|
|
Adelington Design
Group
|
|
|
5,549
|
|
|
|
|
|
5,549
|
|
|
—
|
|
|
5,549
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
258,088
|
|
|
|
|
|
258,088
|
|
|
(262)
|
|
|
257,826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A
|
|
|
184,427
|
|
$
|
(2,573)
|
|
|
181,854
|
|
|
(259)
|
|
|
181,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$
|
73,661
|
|
$
|
2,573
|
|
$
|
76,234
|
|
$
|
(3)
|
|
$
|
76,231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense,
net
|
|
|
(6,359)
|
|
|
5,304
|
|
|
(1,055)
|
|
|
|
|
|
(1,055)
|
|
|
|
Interest expense,
net
|
|
|
(5,170)
|
|
|
|
|
|
(5,170)
|
|
|
|
|
|
(5,170)
|
|
|
|
Provision for income taxes
(e)
|
|
|
624
|
|
|
27,809
|
|
|
28,433
|
|
|
(1)
|
|
|
28,432
|
|
|
|
Income from Continuing
Operations
|
|
$
|
61,508
|
|
$
|
(19,932)
|
|
$
|
41,576
|
|
$
|
(2)
|
|
$
|
41,574
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations,
net of income taxes
|
|
|
(44)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
61,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings per Common
Share from Continuing Operations
|
|
$
|
0.48
|
|
|
|
|
$
|
0.33
|
|
|
|
|
$
|
0.33
|
|
|
|
Diluted Earnings per Common
Share from Continuing Operations (f)
|
|
$
|
0.48
|
|
|
|
|
$
|
0.32
|
|
|
|
|
$
|
0.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted
EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income, per above
|
|
$
|
61,464
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense,
net
|
|
|
6,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
|
5,170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes
|
|
|
(624)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations,
net of income taxes
|
|
|
44
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$
|
73,661
|
|
$
|
2,573
|
|
$
|
76,234
|
|
$
|
(3)
|
|
$
|
76,231
|
|
Depreciation and
amortization, asset impairments and losses on asset
disposals,
net
(g)
|
|
|
|
|
|
|
|
|
16,219
|
|
|
|
|
|
16,219
|
|
Share-based compensation,
net
|
|
|
|
|
|
|
|
|
6,137
|
|
|
|
|
|
6,137
|
|
Other expense, net
(h)
|
|
|
|
|
|
|
|
|
(1,155)
|
|
|
|
|
|
(1,155)
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
$
|
97,435
|
|
$
|
(3)
|
|
$
|
97,432
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reportable Segments Adjusted EBITDA
(i):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KATE SPADE North
America
|
|
|
|
|
|
|
|
$
|
91,027
|
|
$
|
143
|
|
$
|
91,170
|
|
KATE SPADE International
(j)
|
|
|
|
|
|
|
|
|
4,482
|
|
|
171
|
|
|
4,653
|
|
Adelington Design
Group
|
|
|
|
|
|
|
|
|
1,795
|
|
|
(317)
|
|
|
1,478
|
|
Other (k)
|
|
|
|
|
|
|
|
|
131
|
|
|
|
|
|
131
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
$
|
97,435
|
|
$
|
(3)
|
|
$
|
97,432
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KATE SPADE North America
|
|
|
|
|
|
|
|
|
24.5
|
%
|
|
|
|
|
24.5
|
%
|
KATE SPADE International
(j)
|
|
|
|
|
|
|
|
|
8.6
|
%
|
|
|
|
|
9.1
|
%
|
Adelington Design Group
|
|
|
|
|
|
|
|
|
32.3
|
%
|
|
|
|
|
26.6
|
%
|
Kate Spade &
Company
|
|
|
|
|
|
|
|
|
22.7
|
%
|
|
|
|
|
22.8
|
%
|
_________________________
|
|
(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 $2,370; and (ii) store
closure, other brand-exiting and acquisition related costs of
$203.
|
(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 exiting brands. 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 $0.4 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 January 2, 2016 are based on 128,267 shares
outstanding.
|
(g)
|
Excludes amortization included in Interest expense,
net.
|
(h)
|
Amount is reported Other expense, net as shown above,
net of foreign currency transaction adjustment of $3,908 and
restructuring charges of $1,296 included in
equity in the losses of equity method investees.
|
(i)
|
Segment Adjusted EBITDA excludes: (i) depreciation
and amortization; (ii) charges due to streamlining initiatives,
brand-exiting activities and acquisition
related costs; and (iii) losses on asset disposals and impairments.
The costs of all corporate departments that serve the respective
segment are fully allocated, other than non-
cash share-based compensation expense. The Company does not
allocate amounts reported below Operating income to its reportable
segments, other than adjusted
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.
|
(j)
|
Amounts include equity in the adjusted losses of
equity method investees of $1,286.
|
(k)
|
Amount is reported Other expense, net as shown above,
net of foreign currency transaction adjustment of $3,908 and equity
in the losses of equity method investees
of $2,582.
|
|
KATE SPADE &
COMPANY
|
|
|
RECONCILIATION OF NON-GAAP FINANCIAL
INFORMATION
|
|
|
(All amounts in thousands, except per common share
data)
|
|
|
(Preliminary and Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
|
December 31, 2016
|
|
|
|
|
|
(52 Weeks)
|
|
|
|
|
|
|
|
|
|
|
Total Net Sales
|
|
$
|
1,381,478
|
|
|
|
KATE SPADE North
America
|
|
|
1,156,373
|
|
|
|
KATE SPADE
International
|
|
|
201,834
|
|
|
|
Adelington Design
Group
|
|
|
23,271
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
826,920
|
|
|
|
|
|
|
|
|
|
|
SG&A
|
|
|
643,307
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$
|
183,613
|
|
|
|
|
|
|
|
|
|
|
Other expense,
net
|
|
|
(8,270)
|
|
|
|
Interest expense,
net
|
|
|
(19,714)
|
|
|
|
Provision for income
taxes
|
|
|
4,071
|
|
|
|
Income from Continuing
Operations
|
|
$
|
151,558
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations,
net of income taxes
|
|
|
2,024
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
153,582
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings per Common
Share from Continuing Operations
|
|
$
|
1.18
|
|
|
|
Diluted Earnings per Common
Share from Continuing Operations
|
|
$
|
1.17
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted Income from Continuing
Operations:
|
|
|
|
|
|
Net Income, per above
|
|
$
|
153,582
|
|
Less: discontinued operations, net of income
taxes
|
|
|
(2,024)
|
|
Adjustment to provision for income
taxes
|
|
|
(60,931)
|
|
Adjusted Income from Continuing Operations
(a)
|
|
$
|
90,627
|
|
|
|
|
|
|
Adjusted Basic Earnings per
Common Share from Continuing Operations
|
|
$
|
0.71
|
|
Adjusted Diluted Earnings
per Common Share from Continuing Operations
(b)
|
|
$
|
0.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted
EBITDA:
|
|
|
|
|
|
Net Income, per above
|
|
$
|
153,582
|
|
Adjustments:
|
|
|
|
|
Depreciation and
amortization, asset impairments and losses on asset disposals, net
(c)
|
|
|
54,986
|
|
Share-based
compensation
|
|
|
27,139
|
|
Foreign currency
adjustments, net
|
|
|
3,680
|
|
Interest expense,
net
|
|
|
19,714
|
|
Provision for income
taxes
|
|
|
(4,071)
|
|
Discontinued operations,
net of income taxes
|
|
|
(2,024)
|
|
Adjusted EBITDA
|
|
$
|
261,148
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
Reportable Segments Adjusted EBITDA
(d):
|
|
|
|
|
KATE SPADE North
America
|
|
$
|
226,385
|
|
KATE SPADE International
(e)
|
|
|
27,889
|
|
Adelington Design
Group
|
|
|
5,014
|
|
Other (f)
|
|
|
1,860
|
|
Adjusted EBITDA
|
|
$
|
261,148
|
|
|
|
|
|
|
Adjusted EBITDA Margin
|
|
|
|
|
KATE SPADE North America
|
|
|
19.6
|
%
|
KATE SPADE International
(e)
|
|
|
13.8
|
%
|
Adelington Design Group
|
|
|
21.5
|
%
|
Kate Spade &
Company
|
|
|
18.9
|
%
|
_________________________
|
|
|
|
|
|
(a)
|
Adjusted amount represents pretax income multiplied
by a normalized tax rate of 40.0%, plus $0.2 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 twelve
months ended December 31, 2016 are based on 129,164 shares
outstanding.
|
(c)
|
Excludes amortization included in Interest expense,
net.
|
(d)
|
Segment Adjusted EBITDA excludes (i) depreciation and
amortization and (ii) losses on asset disposals and impairments.
The costs of all corporate departments that serve the respective
segment are fully allocated, other than non-cash share-based
compensation expense. 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.
|
(e)
|
Amounts include equity in the losses of equity method
investees of $6,450.
|
(f)
|
Amount is Other expense, net as shown above, net of
foreign currency transaction adjustment of $3,680 and equity in the
losses of equity method investees of $6,450.
|
|
|
KATE SPADE &
COMPANY
|
|
|
RECONCILIATION OF NON-GAAP FINANCIAL
INFORMATION
|
|
|
(All amounts in thousands, except per common share
data)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Streamlining
|
|
|
|
|
|
|
|
Adjusted Results
|
|
|
|
|
|
|
|
|
Initiatives and JV
|
|
|
|
|
Results of Wind-Down
|
|
(Excluding Wind-
|
|
|
|
|
|
Reported (a)
|
|
Termination Fee (b)
|
|
Adjusted Results
|
|
Operations (c)
|
|
Down Operations) (d)
|
|
|
|
Twelve Months Ended January 2, 2016 (52
Weeks)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Net Sales
|
|
$
|
1,242,720
|
|
|
|
|
$
|
1,242,720
|
|
$
|
(27,309)
|
|
$
|
1,215,411
|
|
|
|
KATE SPADE North
America
|
|
|
1,031,123
|
|
|
|
|
|
1,031,123
|
|
|
(12,891)
|
|
|
1,018,232
|
|
|
|
KATE SPADE
International
|
|
|
188,151
|
|
|
|
|
|
188,151
|
|
|
(12,701)
|
|
|
175,450
|
|
|
|
Adelington Design
Group
|
|
|
23,446
|
|
|
|
|
|
23,446
|
|
|
(1,717)
|
|
|
21,729
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
754,107
|
|
|
|
|
|
754,107
|
|
|
(11,389)
|
|
|
742,718
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A
|
|
|
687,709
|
|
$
|
(61,317)
|
|
|
626,392
|
|
|
(15,066)
|
|
|
611,326
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Income
|
|
$
|
66,398
|
|
$
|
61,317
|
|
$
|
127,715
|
|
$
|
3,677
|
|
$
|
131,392
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense,
net
|
|
|
(11,137)
|
|
|
5,830
|
|
|
(5,307)
|
|
|
|
|
|
(5,307)
|
|
|
|
Loss on settlement of note
receivable
|
|
|
(9,873)
|
|
|
9,873
|
|
|
—
|
|
|
|
|
|
—
|
|
|
|
Interest expense,
net
|
|
|
(19,152)
|
|
|
|
|
|
(19,152)
|
|
|
|
|
|
(19,152)
|
|
|
|
Provision for income taxes
(e)
|
|
|
4,528
|
|
|
37,412
|
|
|
41,940
|
|
|
1,471
|
|
|
43,411
|
|
|
|
Income from Continuing
Operations
|
|
$
|
21,708
|
|
$
|
39,608
|
|
$
|
61,316
|
|
$
|
2,206
|
|
$
|
63,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations,
net of income taxes
|
|
|
(4,621)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$
|
17,087
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings per Common
Share from Continuing Operations
|
|
$
|
0.17
|
|
|
|
|
$
|
0.48
|
|
|
|
|
$
|
0.50
|
|
|
|
Diluted Earnings per Common
Share from Continuing Operations (f)
|
|
$
|
0.17
|
|
|
|
|
$
|
0.48
|
|
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Adjusted
EBITDA:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income, per above
|
|
$
|
17,087
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense,
net
|
|
|
11,137
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on settlement of note
receivable
|
|
|
9,873
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
|
19,152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income
taxes
|
|
|
(4,528)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations,
net of income taxes
|
|
|
4,621
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$
|
66,398
|
|
$
|
61,317
|
|
$
|
127,715
|
|
$
|
3,677
|
|
$
|
131,392
|
|
Depreciation and
amortization, asset impairments and losses on asset
disposals, net
(g)
|
|
|
|
|
|
|
|
|
51,699
|
|
|
(550)
|
|
|
51,149
|
|
Share-based compensation,
net (h)
|
|
|
|
|
|
|
|
|
25,271
|
|
|
|
|
|
25,271
|
|
Other expense, net
(i)
|
|
|
|
|
|
|
|
|
(4,910)
|
|
|
|
|
|
(4,910)
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
$
|
199,775
|
|
$
|
3,127
|
|
$
|
202,902
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reportable Segments Adjusted EBITDA
(j):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KATE SPADE North
America
|
|
|
|
|
|
|
|
$
|
177,593
|
|
$
|
3,074
|
|
$
|
180,667
|
|
KATE SPADE International
(k)
|
|
|
|
|
|
|
|
|
17,697
|
|
|
646
|
|
|
18,343
|
|
Adelington Design
Group
|
|
|
|
|
|
|
|
|
4,523
|
|
|
(593)
|
|
|
3,930
|
|
Other (l)
|
|
|
|
|
|
|
|
|
(38)
|
|
|
|
|
|
(38)
|
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
$
|
199,775
|
|
$
|
3,127
|
|
$
|
202,902
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KATE SPADE North
America
|
|
|
|
|
|
|
|
|
17.2
|
%
|
|
|
|
|
17.7
|
%
|
KATE SPADE International
(k)
|
|
|
|
|
|
|
|
|
9.4
|
%
|
|
|
|
|
10.5
|
%
|
Adelington Design
Group
|
|
|
|
|
|
|
|
|
19.3
|
%
|
|
|
|
|
18.1
|
%
|
Kate Spade &
Company
|
|
|
|
|
|
|
|
|
16.1
|
%
|
|
|
|
|
16.7
|
%
|
_________________________
|
|
(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 $35,395; (ii) store closure, other
brand-exiting and acquisition related credits of $(78); 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 exiting
brands. 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 $0.6 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 twelve
months ended January 2, 2016 are based on 128,222 shares
outstanding.
|
|
(g)
|
Excludes amortization included in Interest expense,
net.
|
|
(h)
|
Excludes $0.3 million of share-based compensation
expense that was classified as restructuring.
|
|
(i)
|
Amount is reported Other expense, net as shown above,
net of foreign currency transaction adjustment of $4,405 and
restructuring charges of $1,822 included in equity in the losses of
equity method investees.
|
|
(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 twelve months ended January 2, 2016 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, other than non-cash share-based
compensation expense. The Company does not allocate amounts
reported below Operating income to its reportable segments, other
than adjusted 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 adjusted losses of
equity method investees of $4,872.
|
|
(l)
|
Amount is reported Other expense, net as shown above,
net of foreign currency transaction adjustment of $4,405 and equity
in the losses of equity method investees of
$6,694.
|
KATE SPADE &
COMPANY
|
RECONCILIATION OF NON-GAAP FINANCIAL
INFORMATION
|
(Dollars in thousands)
|
(Preliminary and Unaudited)
|
|
The following table provides reconciliations of Net
Sales as reported to Net Sales excluding wind-down
operations(a) in 2015.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
January 2, 2016
|
|
Variance
|
|
|
|
(13 Weeks)
|
|
(13 Weeks)
|
|
$
|
|
%
|
|
Total Company
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales as reported
|
|
$
|
470,837
|
|
$
|
428,958
|
|
$
|
41,879
|
|
9.8
|
%
|
Less: Net sales for wind-down operations
(a)
|
|
|
—
|
|
|
(1,153)
|
|
|
|
|
|
|
Adjusted Net Sales
|
|
$
|
470,837
|
|
$
|
427,805
|
|
$
|
43,032
|
|
10.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KATE SPADE North America
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales as reported
|
|
$
|
406,584
|
|
$
|
371,314
|
|
$
|
35,270
|
|
9.5
|
%
|
Less: Net sales for wind-down operations
(a)
|
|
|
—
|
|
|
89
|
|
|
|
|
|
|
Adjusted Net Sales
|
|
$
|
406,584
|
|
$
|
371,403
|
|
$
|
35,181
|
|
9.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KATE SPADE International
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales as reported
|
|
$
|
58,576
|
|
$
|
52,095
|
|
$
|
6,481
|
|
12.4
|
%
|
Less: Net sales for wind-down operations
(a)
|
|
|
—
|
|
|
(1,242)
|
|
|
|
|
|
|
Adjusted Net Sales
|
|
$
|
58,576
|
|
$
|
50,853
|
|
$
|
7,723
|
|
15.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adelington Design Group
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales as reported
|
|
$
|
5,677
|
|
$
|
5,549
|
|
$
|
128
|
|
2.3
|
%
|
Less: Net sales for wind-down operations
(a)
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
Adjusted Net Sales
|
|
$
|
5,677
|
|
$
|
5,549
|
|
$
|
128
|
|
2.3
|
%
|
_________________________
|
(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).
|
KATE SPADE &
COMPANY
|
RECONCILIATION OF NON-GAAP FINANCIAL
INFORMATION
|
(Dollars in thousands)
|
(Preliminary and Unaudited)
|
|
The following table provides reconciliations of Net
Sales as reported to Net Sales excluding wind-down
operations(a) in 2015.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended
|
|
|
|
|
|
|
|
|
December 31, 2016
|
|
January 2, 2016
|
|
Variance
|
|
|
|
(52 Weeks)
|
|
(52 Weeks)
|
|
$
|
|
%
|
|
Total Company
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales as reported
|
|
$
|
1,381,478
|
|
$
|
1,242,720
|
|
$
|
138,758
|
|
11.2
|
%
|
Less: Net sales for wind-down operations
(a)
|
|
|
—
|
|
|
(27,309)
|
|
|
|
|
|
|
Adjusted Net Sales
|
|
$
|
1,381,478
|
|
$
|
1,215,411
|
|
$
|
166,067
|
|
13.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KATE SPADE North America
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales as reported
|
|
$
|
1,156,373
|
|
$
|
1,031,123
|
|
$
|
125,250
|
|
12.1
|
%
|
Less: Net sales for wind-down operations
(a)
|
|
|
—
|
|
|
(12,891)
|
|
|
|
|
|
|
Adjusted Net Sales
|
|
$
|
1,156,373
|
|
$
|
1,018,232
|
|
$
|
138,141
|
|
13.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KATE SPADE International
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales as reported
(b)
|
|
$
|
201,834
|
|
$
|
188,151
|
|
$
|
13,683
|
|
7.3
|
%
|
Less: Net sales for wind-down operations
(a)
|
|
|
—
|
|
|
(12,701)
|
|
|
|
|
|
|
Adjusted Net Sales
(b)
|
|
$
|
201,834
|
|
$
|
175,450
|
|
$
|
26,384
|
|
15.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adelington Design Group
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales as reported
|
|
$
|
23,271
|
|
$
|
23,446
|
|
$
|
(175)
|
|
(0.7)
|
%
|
Less: Net sales for wind-down operations
(a)
|
|
|
—
|
|
|
(1,717)
|
|
|
|
|
|
|
Adjusted Net Sales
|
|
$
|
23,271
|
|
$
|
21,729
|
|
$
|
1,542
|
|
7.1
|
%
|
_________________________
|
|
|
|
|
|
|
|
(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 twelve
months ended January 2, 2016 related to the Hong Kong, Macau and
Taiwan territories, which were converted to a joint venture in the
first quarter of 2015.
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/kate-spade--company-reports-fourth-quarter-and-full-year-2016-results-and-is-reviewing-strategic-alternatives-300408584.html
SOURCE Kate Spade & Company