Tennessee | 1-3083 | 62-0211340 | ||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) |
1415 Murfreesboro Road Nashville, Tennessee | 37217-2895 | |
(Address of Principal Executive Offices) | (Zip Code) |
(b) | Pro Forma Financial Information. |
Exhibit Number | Description | ||
99.1 | Unaudited Pro Forma Condensed Consolidated Financial Information of Genesco Inc. |
GENESCO INC. | ||||
Date: February 7, 2019 | By: | /s/ Mimi E. Vaughn | ||
Name: | Mimi E. Vaughn | |||
Title: | Senior Vice President-Finance and Chief Financial Officer |
Genesco Inc. and Subsidiaries | |||||||||
Proforma Condensed Consolidated Statements of Operations | |||||||||
In Thousands | |||||||||
(Unaudited) | |||||||||
Nine Months Ended November 3, 2018 | |||||||||
Sale of | Proforma | ||||||||
Genesco | Lids Sports | Genesco | |||||||
As Reported | Group | Cont Ops | |||||||
Net sales | $ | 2,011,920 | $ | (498,858 | ) | $ | 1,513,062 | ||
Cost of sales | 1,015,522 | (233,853 | ) | 781,669 | |||||
Selling and administrative expenses | 968,265 | (269,505 | ) | 698,760 | |||||
Asset impairments and other, net | 9,149 | (7,558 | ) | 1,591 | |||||
Earnings from operations | 18,984 | 12,058 | 31,042 | ||||||
Other components of net periodic benefit cost | 17 | — | 17 | ||||||
Interest expense, net: | |||||||||
Interest expense | 3,144 | — | 3,144 | ||||||
Interest income | (176 | ) | — | (176 | ) | ||||
Total interest expense, net | 2,968 | — | 2,968 | ||||||
Earnings from continuing operations before income taxes | 15,999 | 12,058 | 28,057 | ||||||
Income tax expense | 3,621 | 3,072 | 6,693 | ||||||
Earnings from continuing operations | $ | 12,378 | $ | 8,986 | $ | 21,364 |
Genesco Inc. and Subsidiaries | |||||||||
Proforma Condensed Consolidated Statements of Operations | |||||||||
In Thousands | |||||||||
(Unaudited) | |||||||||
Year Ended February 3, 2018 | |||||||||
Sale of | Proforma | ||||||||
Genesco | Lids Sports | Genesco | |||||||
As Reported | Group | Cont Ops | |||||||
Net sales | $ | 2,907,016 | $ | (779,469 | ) | $ | 2,127,547 | ||
Cost of sales | 1,490,894 | (374,730 | ) | 1,116,164 | |||||
Selling and administrative expenses | 1,321,319 | (392,108 | ) | 929,211 | |||||
Goodwill impairment | 182,211 | (182,211 | ) | — | |||||
Asset impairments and other, net | 8,841 | (1,068 | ) | 7,773 | |||||
Earnings (loss) from operations | (96,249 | ) | 170,648 | 74,399 | |||||
Interest expense, net: | |||||||||
Interest expense | 5,420 | — | 5,420 | ||||||
Interest income | (8 | ) | — | (8 | ) | ||||
Total interest expense, net | 5,412 | — | 5,412 | ||||||
Earnings (loss) from continuing operations before income taxes | (101,661 | ) | 170,648 | 68,987 | |||||
Income tax expense | 9,769 | 22,511 | 32,280 | ||||||
Earnings (loss) from continuing operations | $ | (111,430 | ) | $ | 148,137 | $ | 36,707 |
Genesco Inc. and Subsidiaries | |||||||||
Proforma Condensed Consolidated Statements of Operations | |||||||||
In Thousands | |||||||||
(Unaudited) | |||||||||
Year Ended January 28, 2017 | |||||||||
Sale of | Proforma | ||||||||
Genesco | Lids Sports | Genesco | |||||||
As Reported | Group | Cont Ops | |||||||
Net sales | $ | 2,868,341 | $ | (847,510 | ) | $ | 2,020,831 | ||
Cost of sales | 1,450,815 | (405,903 | ) | 1,044,912 | |||||
Selling and administrative expenses | 1,276,368 | (400,324 | ) | 876,044 | |||||
Asset impairments and other, net | (802 | ) | (4,773 | ) | (5,575 | ) | |||
Earnings (loss) from operations | 141,960 | (36,510 | ) | 105,450 | |||||
Gain on sale of SureGrip Footwear | (12,297 | ) | — | (12,297 | ) | ||||
Gain on sale of Lids Team Sports | (2,404 | ) | 2,404 | — | |||||
Interest expense, net: | |||||||||
Interest expense | 5,294 | — | 5,294 | ||||||
Interest income | (47 | ) | — | (47 | ) | ||||
Total interest expense, net | 5,247 | — | 5,247 | ||||||
Earnings (loss) from continuing operations before income taxes | 151,414 | (38,914 | ) | 112,500 | |||||
Income tax expense (benefit) | 53,555 | (13,782 | ) | 39,773 | |||||
Earnings (loss) from continuing operations | $ | 97,859 | $ | (25,132 | ) | $ | 72,727 |
Genesco Inc. and Subsidiaries | |||||||||
Proforma Condensed Consolidated Statements of Operations | |||||||||
In Thousands | |||||||||
(Unaudited) | |||||||||
Year Ended January 30, 2016 | |||||||||
Sale of | Proforma | ||||||||
Genesco | Lids Sports | Genesco | |||||||
As Reported | Group | Cont Ops | |||||||
Net sales | $ | 3,022,234 | $ | (975,504 | ) | $ | 2,046,730 | ||
Cost of sales | 1,578,768 | (527,956 | ) | 1,050,812 | |||||
Selling and administrative expenses | 1,284,322 | (429,767 | ) | 854,555 | |||||
Asset impairments and other, net | 7,893 | (5,153 | ) | 2,740 | |||||
Earnings (loss) from operations | 151,251 | (12,628 | ) | 138,623 | |||||
Gain on sale of Lids Team Sports | (4,685 | ) | 4,685 | — | |||||
Interest expense, net: | |||||||||
Interest expense | 4,414 | — | 4,414 | ||||||
Interest income | (11 | ) | — | (11 | ) | ||||
Total interest expense, net | 4,403 | — | 4,403 | ||||||
Earnings (loss) from continuing operations before income taxes | 151,533 | (17,313 | ) | 134,220 | |||||
Income tax expense (benefit) | 56,152 | (6,773 | ) | 49,379 | |||||
Earnings (loss) from continuing operations | $ | 95,381 | $ | (10,540 | ) | $ | 84,841 |
Genesco Inc. and Subsidiaries | |||||||||||||
Proforma Condensed Consolidated Balance Sheet | |||||||||||||
In Thousands | |||||||||||||
(Unaudited) | |||||||||||||
November 3, 2018 | |||||||||||||
Sale of | Proforma | ||||||||||||
Genesco | Lids Sports | Proforma | Genesco | ||||||||||
Assets | As Reported | Group (a) | Adjustments | Notes | Cont Ops | ||||||||
Current Assets: | |||||||||||||
Cash and cash equivalents | $ | 53,423 | $ | — | $ | 104,991 | (b) | $ | 158,414 | ||||
Account receivable, net of allowances | 48,364 | (8,382 | ) | — | 39,982 | ||||||||
Inventories | 666,166 | (211,493 | ) | — | 454,673 | ||||||||
Prepaids and other current assets | 75,149 | (14,990 | ) | 21,443 | (c) | 81,602 | |||||||
Total current assets | 843,102 | (234,865 | ) | 126,434 | 734,671 | ||||||||
Property and equipment: | |||||||||||||
Land | 7,951 | (17 | ) | — | 7,934 | ||||||||
Building and building equipment | 82,381 | (51 | ) | — | 82,330 | ||||||||
Computer hardware, software and equipment | 231,920 | (96,673 | ) | — | 135,247 | ||||||||
Furniture and Fixtures | 181,813 | (52,894 | ) | — | 128,919 | ||||||||
Construction in progress | 18,376 | (5,145 | ) | — | 13,231 | ||||||||
Improvements to leased property | 440,935 | (100,940 | ) | — | 339,995 | ||||||||
Property and equipment, at cost | 963,376 | (255,720 | ) | — | 707,656 | ||||||||
Accumulated depreciation | (601,498 | ) | 179,665 | — | (421,833 | ) | |||||||
Property and equipment, net | 361,878 | (76,055 | ) | — | 285,823 | ||||||||
Deferred income taxes | 25,015 | — | 8,837 | (c) | 33,852 | ||||||||
Goodwill | 92,396 | — | — | 92,396 | |||||||||
Trademarks, net of accumulated amortization | 79,372 | (48,658 | ) | — | 30,714 | ||||||||
Other intangibles, net of accumulated amortization | 1,253 | (239 | ) | — | 1,014 | ||||||||
Other noncurrent assets | 27,697 | — | — | 27,697 | |||||||||
Total Assets | $ | 1,430,713 | $ | (359,817 | ) | $ | 135,271 | $ | 1,206,167 |
Genesco Inc. and Subsidiaries | |||||||||||||
Proforma Condensed Consolidated Balance Sheet | |||||||||||||
In Thousands | |||||||||||||
(Unaudited) | |||||||||||||
November 3, 2018 | |||||||||||||
Sale of | Proforma | ||||||||||||
Genesco | Lids Sports | Proforma | Genesco | ||||||||||
Liabilities and Equity | As Reported | Group | Adjustments | Notes | Cont Ops | ||||||||
Current Liabilities | |||||||||||||
Accounts payable | $ | 257,504 | $ | (80,229 | ) | $ | — | $ | 177,275 | ||||
Accrued employee compensation | 31,534 | (2,818 | ) | — | 28,716 | ||||||||
Accrued other taxes | 16,459 | (4,941 | ) | 4,941 | (d) | 16,459 | |||||||
Accrued income taxes | 69 | — | — | 69 | |||||||||
Current portion - long-term debt | 9,325 | — | — | 9,325 | |||||||||
Other accrued liabilities | 56,931 | (16,727 | ) | — | 40,204 | ||||||||
Provision for discontinued operations | 470 | — | — | 470 | |||||||||
Total current liabilities | 372,292 | (104,715 | ) | 4,941 | 272,518 | ||||||||
Long-term debt | 72,455 | — | — | 72,455 | |||||||||
Pension liability | — | — | — | — | |||||||||
Deferred rent and other long-term liabilities | 142,462 | (24,680 | ) | — | 117,782 | ||||||||
Provision for discontinued operations | 1,743 | — | — | 1,743 | |||||||||
Total liabilities | 588,952 | (129,395 | ) | 4,941 | 464,498 | ||||||||
Equity: | |||||||||||||
Non-redeemable preferred stock | 1,061 | — | — | 1,061 | |||||||||
Common equity: | |||||||||||||
Common stock | 20,681 | — | — | 20,681 | |||||||||
Additional paid-in capital | 260,709 | — | — | 260,709 | |||||||||
Retained earnings | 617,923 | — | (97,794 | ) | (e) | 520,129 | |||||||
Accumulated other comprehensive loss | (43,054 | ) | — | — | (43,054 | ) | |||||||
Treasury shares, at cost | (17,857 | ) | — | — | (17,857 | ) | |||||||
Total Genesco equity | 839,463 | — | (97,794 | ) | 741,669 | ||||||||
Noncontrolling interest - non-redeemable | 2,298 | (2,298 | ) | — | — | ||||||||
Total equity | 841,761 | (2,298 | ) | (97,794 | ) | 741,669 | |||||||
Total Liabilities and Equity | $ | 1,430,713 | $ | (131,693 | ) | $ | (92,853 | ) | $ | 1,206,167 | |||
(a) These adjustments reflect the elimination of the assets and liabilities of the Lids Sports Group business. | |||||||||||||
(b) Reflects estimated net cash proceeds from the sale of Lids Sports Group of $105.0 million, representing the gross sales price of $100.0 million net of certain purchase price adjustments and estimated transaction costs and also includes rent reimbursements. | |||||||||||||
(c) Represents adjustments for the estimated taxes receivable on the loss associated with the sale of Lids Sports Group. Taxes on the loss were calculated using a statutory rate of 24.07%. | |||||||||||||
(d) These adjustments reflect the Company's retention of certain tax related liabilities otherwise part of the Lids Sports Group businesses. | |||||||||||||
(e) Represents the estimated after-tax loss on the sale of the Lids Sports Group business of $97.8 million, which was calculated as follows: | |||||||||||||
(in thousands) | |||||||||||||
Estimated proceeds, net of transaction costs | $ | 104,991 | |||||||||||
Assets of the Lids Sports Group business (1) | (359,817 | ) | |||||||||||
Liabilities of the Lids Sports Group business | 124,454 | ||||||||||||
Minority interest associated with the Lids Sports Group business | 2,298 | ||||||||||||
Pretax loss on sale of the Lids Sports Group business | (128,074 | ) | |||||||||||
Taxes on sale of the Lids Sports Group business at the combined jurisdictional statutory tax rate of 24.07% | (30,280 | ) | |||||||||||
After-tax loss on sale of the Lids Sports Group business | $ | (97,794 | ) | ||||||||||
(1) Excludes the Lids Sports Group corporate headquarters which were not sold as part of the sale of Lids Sports Group. |