Express, Inc. Reports Third Quarter 2021 Results
Express, Inc. (NYSE: EXPR) reported a strong financial performance for Q3 2021, with net sales increasing by 47% to $472 million compared to Q3 2020. Comparable sales rose 46% year-over-year, and eCommerce demand grew 26%. The company posted net income of $13 million or $0.19 per diluted share, marking a significant improvement from losses in previous years. Operating cash flow totaled $78 million for the first nine months, improving $330 million year-over-year. Looking ahead, Express aims for low-single digit comparable sales growth in Q4 and a gross margin increase of approximately 100 basis points.
- Net sales increased by 47% to $472 million compared to Q3 2020.
- Net income was $13 million, a significant recovery from losses in previous years.
- Operating cash flow improved by $330 million year-over-year, totaling $78 million for the first nine months.
- eCommerce demand rose 26%, contributing to a target of $1 billion in eCommerce by 2024.
- Inventory increased by 9% year-over-year, indicating potential challenges in supply chain management.
- SG&A expenses increased by 9-11% due to marketing investments and labor costs.
Company provides improved outlook for fourth quarter and full year 2021 based on strength of third quarter results and momentum of EXPRESSway Forward strategy
-
Third quarter net sales increased
47% compared to 2020. Consolidated comparable sales increased46% compared to 2020 and3% compared to 2019
-
Strong growth in eCommerce demand of
26% versus 2020 and21% versus 2019; well positioned to achieve goal of in eCommerce demand by 2024$1.0 billion
-
Diluted earnings per share of
,$0.19 on an adjusted basis, and net income of$0.17 or$13 million on an adjusted basis compared to losses in both 2020 and 2019$12 million
-
EBITDA of
improved$32 million versus Q3 2020 and$125 million versus Q3 2019$18 million
-
Operating cash flow of
for the first nine months of the year, improved$78 million versus 2020 and$330 million versus 2019$45 million
“Our strong third quarter results reflect the second consecutive quarter of profitable growth and positive comparable sales versus 2019, and demonstrate the power of our EXPRESSway Forward strategy,” said
Third Quarter 2021 Operating Results |
-
Consolidated net sales increased
47% to from$472.0 million in the third quarter of 2020, with consolidated comparable sales up$322.1 million 46% . Compared to 2019, consolidated comparable sales increased by3% .-
Comparable retail sales, which includes both Express stores and eCommerce, increased
52% compared to the third quarter of 2020. -
Comparable outlet store sales increased
33% versus the third quarter of 2020.
-
Comparable retail sales, which includes both Express stores and eCommerce, increased
Please note, comparable sales calculations are not consistent across all retailers. Our comparable sales exclude sales from stores that were closed for at least one full day, including during the pandemic, consistent with our historical policy.
-
Gross margin was
33.2% of net sales compared to4.3% in last year's third quarter, an increase of approximately 2,890 basis points. Compared to 2019, gross margin increased by 500 basis points.- Merchandise margin improved approximately 1,350 basis points compared to 2020 driven by positive customer response to our new receipts and significant reduction in promotional activity.
- Buying and occupancy expenses leveraged approximately 1,540 basis points compared to 2020 due to increased sales and rent reductions.
-
Selling, general, and administrative (SG&A) expenses were
,$141.1 million 29.9% of net sales, versus ,$124.9 million 38.8% of net sales, in last year's third quarter. The improvement in SG&A rate is driven by leveraging the increased sales and cost reductions from the previously announced corporate restructuring. The increase versus 2020 is mainly driven by last year's pandemic related store closures and current year incremental investments in marketing.$16.2 million -
Operating income was
compared to a loss of$16.3 million in the third quarter of 2020 and a loss of$110.9 million in the third quarter of 2019.$6.7 million -
Income tax expense was
at an effective tax rate of$0.3 million 2.2% and includes a partial release of the valuation allowance against the Company's deferred tax assets. This compares to a benefit of$1.5 million and an effective tax rate of$21.5 million 19.2% in the third quarter of 2020. Excluding the benefit of the valuation allowance release, the effective tax rate would have been approximately13% driven by a true-up from the second quarter provision due to an improvement in forecasted pre-tax results. -
Net income was
, or$13.1 million per diluted share. On an adjusted basis, net income was$0.19 , or$11.6 million per diluted share, excluding the benefit of the previously mentioned valuation allowance reversal. This compares to a net loss of$0.17 , or a loss of$90.3 million per diluted share, in the third quarter of 2020. On an adjusted basis, net loss was$1.39 , or a loss of$76.2 million per diluted share, in the third quarter of 2020.$1.17 -
Earnings before interest, taxes, depreciation, and amortization (EBITDA) was
compared to negative EBITDA of$31.9 million in the third quarter of 2020. EBITDA was$92.6 million in the third quarter of 2019.$14.2 million
Balance Sheet and Cash Flow Highlights |
-
Cash and cash equivalents totaled
versus$36.8 million at the end of the third quarter of 2020.$107.3 million -
Inventory was
at the end of the third quarter, up$383.6 million 9% compared to at the end of the prior year’s third quarter which reflected accelerated investments in core product with limited markdown risk to mitigate supply chain challenges. Compared to 2019, inventory increased$350.6 million 11% . -
Short-term debt was
and long-term debt was$10.1 million at the end of the third quarter of 2021 compared to long-term debt of$108.4 million at the end of the prior year’s third quarter.$165.0 million -
At the end of the third quarter of 2021,
remained available for borrowing under the revolving credit facility.$155.3 million -
Operating cash flow was
for the thirty-nine weeks ended$78.3 million October 30, 2021 , compared to for the thirty-nine weeks ended$(251.6) million October 31, 2020 , and for the thirty-nine weeks ended$32.8 million November 2, 2019 . -
Capital expenditures totaled
for the thirty-nine weeks ended$18.1 million October 30, 2021 , compared to for the thirty-nine weeks ended$13.6 million October 31, 2020 , and for the thirty-nine weeks ended$20.5 million November 2, 2019 . -
Free cash flow was
for the thirty-nine weeks ended$60.2 million October 30, 2021 , compared to for the thirty-nine weeks ended$(265.2) million October 31, 2020 , and for the thirty-nine weeks ended$12.3 million November 2, 2019 .
2021 Outlook |
Based on strong third quarter performance and the power of our product, brand, and customer strategies balanced against the ongoing supply chain constraints, tight labor market and other inflationary pressures, the Company expects the following compared to 2019:
-
Comparable sales to increase by low-single digits for the fourth quarter
- Inventory level and composition well-positioned to deliver the fourth quarter sales outlook
-
Gross Margin rate to be approximately 100 basis points higher for the fourth quarter, including approximately
of expenses related to mitigating supply chain challenges$15 million -
Selling, General and Administrative expenses up
9% -11% , driven by investments in marketing and higher labor expenses -
Net interest expense of
for the fourth quarter$3 million - Effective Tax rate essentially zero percent for the fourth quarter and full year
- Positive free cash flow for the full year
-
Capital expenditures of approximately
for the full year$35 million -
Well positioned to achieve our long-term goals, including
in eCommerce demand and over$1.0 billion in operating profit by 2024$100 million
Assumptions in the Company outlook may be affected by the continued uncertainty of the pandemic and its impacts throughout the supply chain.
See Schedule 5 for a discussion of projected real estate activity.
Conference Call Information |
A conference call to discuss third quarter 2021 results is scheduled for
About |
Grounded in versatility and powered by a styling community, Express is a modern, multichannel apparel and accessories brand whose purpose is to Create Confidence & Inspire Self-Expression. Launched in 1980 with the idea that style, quality and value should all be found in one place, Express has been a part of some of the most important and culture-defining fashion trends. The Express Edit design philosophy ensures that the brand is always ‘of the now’ so people can get dressed for every day and any occasion knowing that Express can help them look the way they want to look and feel the way they want to feel.
The Company operates over 550 retail and outlet stores in
Forward-Looking Statements |
Certain statements are “forward-looking statements” made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include any statement that does not directly relate to any historical or current fact and include, but are not limited to (1) guidance and expectations, including statements regarding expected operating margins, comparable sales, effective tax rates, interest income, net income, diluted earnings per share, cash tax refunds, liquidity, EBITDA, free cash flow, eCommerce demand, and capital expenditures, (2) statements regarding expected store openings, store closures, store conversions, and gross square footage, and (3) statements regarding the Company's strategy, plans, and initiatives, including, but not limited to, results expected from such strategy, plans, and initiatives. Forward-looking statements are based on our current expectations and assumptions, which may not prove to be accurate. These statements are not guarantees and are subject to risks, uncertainties, and changes in circumstances that are difficult to predict, and significant contingencies, many of which are beyond the Company's control. Many factors could cause actual results to differ materially and adversely from these forward-looking statements. Among these factors are (1) changes in consumer spending and general economic conditions; (2) the COVID-19 pandemic and its continued impact on our business operations, store traffic, employee availability, financial condition, liquidity and cash flow; (3) our ability to operate our business efficiently, manage capital expenditures and costs, and obtain financing when required; (4) our ability to identify and respond to new and changing fashion trends, customer preferences, and other related factors; (5) fluctuations in our sales, results of operations, and cash levels on a seasonal basis and due to a variety of other factors, including our product offerings relative to customer demand, the mix of merchandise we sell, promotions, and inventory levels; (6) customer traffic at malls, shopping centers, and at our stores; (7) competition from other retailers; (8) our dependence on a strong brand image; (9) our ability to adapt to changing consumer behavior and develop and maintain a relevant and reliable omni-channel experience for our customers; (10) the failure or breach of information systems upon which we rely; (11) our ability to protect customer data from fraud and theft; (12) our dependence upon third parties to manufacture all of our merchandise; (13) changes in the cost of raw materials, labor, and freight; (14) supply chain or other business disruption, including as a result of the coronavirus; (15) our dependence upon key executive management; (16) our ability to execute our growth strategy, EXPRESSway Forward, including engaging our customers and acquiring new ones, executing with precision to accelerate sales and profitability, creating great product and reinvigorating our brand; (17) our substantial lease obligations; (18) our reliance on third parties to provide us with certain key services for our business; (19) impairment charges on long-lived assets; (20) claims made against us resulting in litigation or changes in laws and regulations applicable to our business; (21) our inability to protect our trademarks or other intellectual property rights which may preclude the use of our trademarks or other intellectual property around the world; (22) restrictions imposed on us under the terms of our asset-based loan facility, including restrictions on the ability to effect share repurchases; (23) changes in tax requirements, results of tax audits, and other factors that may cause fluctuations in our effective tax rate; (24) changes in tariff rates; and (25) natural disasters, extreme weather, public health issues, including pandemics, fire, acts of terrorism or war and other events that cause business interruption. Additional information concerning these and other factors can be found in
Schedule 1 |
|||||||||||
|
|||||||||||
Consolidated Balance Sheets |
|||||||||||
(In thousands) |
|||||||||||
(Unaudited) |
|||||||||||
|
|
|
|
|
|
||||||
ASSETS |
|
|
|
|
|
||||||
Current Assets: |
|
|
|
|
|
||||||
Cash and cash equivalents |
$ |
36,795 |
|
|
$ |
55,874 |
|
|
$ |
107,347 |
|
Receivables, net |
14,033 |
|
|
14,556 |
|
|
12,657 |
|
|||
Income tax receivable |
53,350 |
|
|
111,342 |
|
|
112,014 |
|
|||
Inventories |
383,588 |
|
|
264,360 |
|
|
350,643 |
|
|||
Prepaid rent |
4,309 |
|
|
7,883 |
|
|
6,683 |
|
|||
Other |
19,464 |
|
|
20,495 |
|
|
24,397 |
|
|||
Total current assets |
511,539 |
|
|
474,510 |
|
|
613,741 |
|
|||
|
|
|
|
|
|
||||||
Right of Use Asset, Net |
656,995 |
|
|
797,785 |
|
|
855,116 |
|
|||
|
|
|
|
|
|
||||||
Property and Equipment |
971,230 |
|
|
969,402 |
|
|
990,300 |
|
|||
Less: accumulated depreciation |
(820,728 |
) |
|
(789,204 |
) |
|
(791,036 |
) |
|||
Property and equipment, net |
150,502 |
|
|
180,198 |
|
|
199,264 |
|
|||
|
|
|
|
|
|
||||||
Other Assets |
5,092 |
|
|
5,964 |
|
|
3,950 |
|
|||
TOTAL ASSETS |
$ |
1,324,128 |
|
|
$ |
1,458,457 |
|
|
$ |
1,672,071 |
|
|
|
|
|
|
|
||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
||||||
Current Liabilities: |
|
|
|
|
|
||||||
Short-term lease liability |
$ |
204,827 |
|
|
$ |
203,441 |
|
|
$ |
208,375 |
|
Accounts payable |
252,752 |
|
|
150,230 |
|
|
239,624 |
|
|||
Deferred revenue |
30,412 |
|
|
32,430 |
|
|
30,005 |
|
|||
Short-term debt |
10,091 |
|
|
— |
|
|
— |
|
|||
Accrued expenses |
126,151 |
|
|
128,952 |
|
|
158,597 |
|
|||
Total current liabilities |
624,233 |
|
|
515,053 |
|
|
636,601 |
|
|||
|
|
|
|
|
|
||||||
Long-Term Lease Liability |
579,117 |
|
|
722,949 |
|
|
776,838 |
|
|||
Long-Term Debt |
108,394 |
|
|
192,032 |
|
|
165,000 |
|
|||
Other Long-Term Liabilities |
20,553 |
|
|
18,734 |
|
|
32,812 |
|
|||
Total Liabilities |
1,332,297 |
|
|
1,448,768 |
|
|
1,611,251 |
|
|||
|
|
|
|
|
|
||||||
Commitments and Contingencies |
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
Total Stockholders’ (Deficit)/Equity |
(8,169 |
) |
|
9,689 |
|
|
60,820 |
|
|||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ |
1,324,128 |
|
|
$ |
1,458,457 |
|
|
$ |
1,672,071 |
|
Schedule 2 |
|||||||||||||||
|
|||||||||||||||
Consolidated Statements of Income |
|||||||||||||||
(In thousands, except per share amounts) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
Thirteen Weeks Ended |
|
Thirty-Nine Weeks Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
$ |
471,981 |
|
|
$ |
322,061 |
|
|
$ |
1,275,367 |
|
|
$ |
778,039 |
|
Cost of Goods Sold, Buying and Occupancy Costs |
315,173 |
|
|
308,115 |
|
|
890,448 |
|
|
854,357 |
|
||||
GROSS PROFIT/(LOSS) |
156,808 |
|
|
13,946 |
|
|
384,919 |
|
|
(76,318 |
) |
||||
Operating Expenses: |
|
|
|
|
|
|
|
||||||||
Selling, general, and administrative expenses |
141,055 |
|
|
124,863 |
|
|
395,010 |
|
|
316,833 |
|
||||
Other operating income, net |
(501 |
) |
|
(1 |
) |
|
(565 |
) |
|
(662 |
) |
||||
TOTAL OPERATING EXPENSES |
140,554 |
|
|
124,862 |
|
|
394,445 |
|
|
316,171 |
|
||||
|
|
|
|
|
|
|
|
||||||||
OPERATING INCOME/(LOSS) |
16,254 |
|
|
(110,916 |
) |
|
(9,526 |
) |
|
(392,489 |
) |
||||
Interest Expense, Net |
2,879 |
|
|
936 |
|
|
12,246 |
|
|
2,015 |
|
||||
Other Expense, Net |
— |
|
|
— |
|
|
— |
|
|
2,733 |
|
||||
INCOME/(LOSS) BEFORE INCOME TAXES |
13,375 |
|
|
(111,852 |
) |
|
(21,772 |
) |
|
(397,237 |
) |
||||
Income Tax Expense/(Benefit) |
289 |
|
|
(21,503 |
) |
|
227 |
|
|
(45,068 |
) |
||||
NET INCOME/(LOSS) |
$ |
13,086 |
|
|
$ |
(90,349 |
) |
|
$ |
(21,999 |
) |
|
$ |
(352,169 |
) |
|
|
|
|
|
|
|
|
||||||||
EARNINGS PER SHARE: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.20 |
|
|
$ |
(1.39 |
) |
|
$ |
(0.33 |
) |
|
$ |
(5.46 |
) |
Diluted |
$ |
0.19 |
|
|
$ |
(1.39 |
) |
|
$ |
(0.33 |
) |
|
$ |
(5.46 |
) |
|
|
|
|
|
|
|
|
||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING: |
|
|
|
|
|
|
|
||||||||
Basic |
67,006 |
|
|
64,868 |
|
|
66,244 |
|
|
64,515 |
|
||||
Diluted |
69,856 |
|
|
64,868 |
|
|
66,244 |
|
|
64,515 |
|
Schedule 3 |
|||||||
|
|||||||
Consolidated Statements of Cash Flows |
|||||||
(In thousands) |
|||||||
(Unaudited) |
|||||||
|
Thirty-Nine Weeks Ended |
||||||
|
|
|
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
||||
Net loss |
$ |
(21,999 |
) |
|
$ |
(352,169 |
) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
||||
Depreciation and amortization |
51,964 |
|
|
55,699 |
|
||
Loss on disposal of property and equipment |
74 |
|
|
1 |
|
||
Impairment of property, equipment and lease assets |
— |
|
|
29,853 |
|
||
Equity method investment impairment |
— |
|
|
3,233 |
|
||
Share-based compensation |
7,856 |
|
|
7,286 |
|
||
Deferred taxes |
— |
|
|
65,358 |
|
||
Landlord allowance amortization |
(319 |
) |
|
(312 |
) |
||
Other non-cash adjustments |
— |
|
|
(500 |
) |
||
Changes in operating assets and liabilities: |
|
|
|
||||
Receivables, net |
523 |
|
|
(1,833 |
) |
||
Income tax receivable |
57,992 |
|
|
(109,014 |
) |
||
Inventories |
(119,228 |
) |
|
(130,340 |
) |
||
Accounts payable, deferred revenue, and accrued expenses |
95,621 |
|
|
183,129 |
|
||
Other assets and liabilities |
5,800 |
|
|
(1,993 |
) |
||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES |
78,284 |
|
|
(251,602 |
) |
||
|
|
|
|
||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|
||||
Capital expenditures |
(18,095 |
) |
|
(13,550 |
) |
||
|
(18,095 |
) |
|
(13,550 |
) |
||
|
|
|
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|
||||
Proceeds from borrowings under the revolving credit facility |
73,000 |
|
|
165,000 |
|
||
Repayment of borrowings under the revolving credit facility |
(154,050 |
) |
|
— |
|
||
Proceeds from borrowings under the term loan facility |
50,000 |
|
|
— |
|
||
Repayment of borrowings under the term loan facility |
(43,263 |
) |
|
— |
|
||
Proceeds on financing arrangements |
— |
|
|
2,634 |
|
||
Repayments of financing arrangements |
(769 |
) |
|
(1,293 |
) |
||
Costs incurred in connection with debt arrangements |
(471 |
) |
|
(382 |
) |
||
Repurchase of common stock for tax withholding obligations |
(3,715 |
) |
|
(599 |
) |
||
|
(79,268 |
) |
|
165,360 |
|
||
|
|
|
|
||||
|
(19,079 |
) |
|
(99,792 |
) |
||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD |
55,874 |
|
|
207,139 |
|
||
CASH AND CASH EQUIVALENTS, END OF PERIOD |
$ |
36,795 |
|
|
$ |
107,347 |
|
Schedule 4 |
|
Supplemental Information - Consolidated Statements of Income |
Reconciliation of GAAP to Non-GAAP Financial Measures |
(Unaudited) |
The Company supplements the reporting of its financial information determined under |
How These Measures Are Useful |
The Company believes that these non-GAAP measures provide additional useful information to assist stockholders in understanding its financial results and assessing its prospects for future performance. Management believes adjusted net income/(loss), adjusted operating income/(loss), adjusted diluted earnings per share, and EBITDA are important indicators of the Company's business performance because they exclude items that may not be indicative of, or are unrelated to, the Company's underlying operating results, and may provide a better baseline for analyzing trends in the business. In addition, adjusted diluted earnings per share and EBITDA are used as a performance measures in the Company's long-term executive compensation program for purposes of determining the number of equity awards that are ultimately earned and EBITDA is also a metric used in our short-term cash incentive compensation plan. Management believes that free cash flow provides useful information regarding liquidity as it shows our operating cash flows less cash reinvested in the business (capital expenditures). |
Limitations of the Usefulness of These Measures |
Because non-GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-GAAP financial measures having the same or similar names. These adjusted financial measures should not be considered in isolation or as a substitute for reported net income/(loss), operating loss, or diluted earnings per share. These non-GAAP financial measures reflect an additional way of viewing the Company's operations that, when viewed with the GAAP results and the below reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of the Company's business. Management strongly encourages investors and stockholders to review the Company's financial statements and publicly-filed reports in their entirety and not to rely on any single financial measure. |
|
Thirteen Weeks Ended |
||||||||||||||||
(in thousands, except per share amounts) |
Operating
|
|
Income Tax
|
|
Net Income |
|
Diluted
|
|
Weighted
|
||||||||
Reported GAAP Measure |
$ |
16,254 |
|
|
|
|
$ |
13,086 |
|
|
$ |
0.19 |
|
|
69,856 |
|
|
Valuation allowance on deferred taxes (a) |
— |
|
|
(1,485 |
) |
|
(1,485 |
) |
|
(0.02 |
) |
|
|
||||
Adjusted Non-GAAP Measure |
$ |
16,254 |
|
|
|
|
$ |
11,601 |
|
|
$ |
0.17 |
|
|
|
||
|
|
Thirty-Nine Weeks Ended |
||||||||||||||||
(in thousands, except per share amounts) |
Operating
|
|
Income Tax
|
|
Net Loss |
|
Diluted
|
|
Weighted
|
||||||||
Reported GAAP Measure |
$ |
(9,526 |
) |
|
|
|
$ |
(21,999 |
) |
|
$ |
(0.33 |
) |
|
66,244 |
|
|
Valuation allowance on deferred taxes (a) |
— |
|
|
(490 |
) |
|
(490 |
) |
|
(0.01 |
) |
|
|
||||
Adjusted Non-GAAP Measure |
$ |
(9,526 |
) |
|
|
|
$ |
(22,489 |
) |
|
$ |
(0.34 |
) |
|
|
||
|
|
Thirteen Weeks Ended |
||||||||||||||||
(in thousands, except per share amounts) |
Operating
|
|
Income Tax
|
|
Net Loss |
|
Diluted
|
|
Weighted
|
||||||||
Reported GAAP Measure |
$ |
(110,916 |
) |
|
|
|
$ |
(90,349 |
) |
|
$ |
(1.39 |
) |
|
64,868 |
|
|
Impairment of property, equipment and lease assets |
8,370 |
|
|
(2,215 |
) |
(a) |
6,155 |
|
|
0.09 |
|
|
|
||||
Valuation allowance on deferred taxes (b) |
— |
|
|
15,998 |
|
|
15,998 |
|
|
0.25 |
|
|
|
||||
Tax impact of the CARES Act (c) |
— |
|
|
(7,996 |
) |
|
(7,996 |
) |
|
(0.12 |
) |
|
|
||||
Adjusted Non-GAAP Measure |
$ |
(102,546 |
) |
|
|
|
$ |
(76,192 |
) |
|
$ |
(1.17 |
) |
|
|
||
|
|
Thirty-Nine Weeks Ended |
||||||||||||||||
(in thousands, except per share amounts) |
Operating
|
|
Income Tax
|
|
Net Loss |
|
Diluted
|
|
Weighted
|
||||||||
Reported GAAP Measure |
$ |
(392,489 |
) |
|
|
|
$ |
(352,169 |
) |
|
$ |
(5.46 |
) |
|
64,515 |
|
|
Impairment of property, equipment and lease assets |
29,853 |
|
|
(7,901 |
) |
(a) |
21,952 |
|
|
0.34 |
|
|
|
||||
Equity method investment impairment (b) |
— |
|
|
(642 |
) |
|
2,091 |
|
|
0.03 |
|
|
|
||||
Valuation allowance on deferred taxes (c) |
— |
|
|
93,317 |
|
|
93,317 |
|
|
1.45 |
|
|
|
||||
Tax impact of the CARES Act (d) |
— |
|
|
(36,553 |
) |
|
(36,553 |
) |
|
(0.57 |
) |
|
|
||||
Tax impact of executive departures (e) |
— |
|
|
111 |
|
|
111 |
|
|
— |
|
|
|
||||
Adjusted Non-GAAP Measure |
$ |
(362,636 |
) |
|
|
|
$ |
(271,251 |
) |
|
$ |
(4.20 |
) |
|
|
||
|
|
Thirteen Weeks Ended |
|
Thirty-Nine Weeks Ended |
||||||||||||
(in thousands) |
|
|
|
|
|
|
|
||||||||
Net income/(loss) |
$ |
13,086 |
|
|
$ |
(90,349 |
) |
|
$ |
(21,999 |
) |
|
$ |
(352,169 |
) |
Interest expense, net |
2,879 |
|
|
936 |
|
|
12,246 |
|
|
2,015 |
|
||||
Income tax expense/(benefit) |
289 |
|
|
(21,503 |
) |
|
227 |
|
|
(45,068 |
) |
||||
Depreciation and amortization |
15,662 |
|
|
18,316 |
|
|
48,418 |
|
|
55,519 |
|
||||
EBITDA (Non-GAAP Measure) |
$ |
31,916 |
|
|
$ |
(92,600 |
) |
|
$ |
38,892 |
|
|
$ |
(339,703 |
) |
|
|
Thirteen Weeks Ended |
|
Thirty-Nine Weeks Ended |
||||
(in thousands) |
|
|
||||||
Net loss |
|
$ |
(3,105 |
) |
|
$ |
(22,742 |
) |
Interest income, net |
|
(690 |
) |
|
(2,185 |
) |
||
Income tax benefit |
|
(2,880 |
) |
|
(3,062 |
) |
||
Depreciation and amortization |
|
20,831 |
|
|
63,898 |
|
||
EBITDA (Non-GAAP Measure) |
|
$ |
14,156 |
|
|
$ |
35,909 |
|
|
Thirty-Nine Weeks Ended |
||||||||||
(in thousands) |
|
|
|
|
|
||||||
Net cash provided by (used in) operating activities |
$ |
78,284 |
|
|
$ |
(251,602 |
) |
|
$ |
32,834 |
|
Less: |
|
|
|
|
|
||||||
Capital expenditures |
(18,095 |
) |
|
(13,550 |
) |
|
(20,503 |
) |
|||
Free Cash Flow (Non-GAAP Measure) |
$ |
60,189 |
|
|
$ |
(265,152 |
) |
|
$ |
12,331 |
|
Schedule 5 |
|||||
|
|||||
Real Estate Activity |
|||||
(Unaudited) |
|||||
|
|
|
|
||
Third Quarter 2021 - Actual |
|
|
|||
Company-Operated Stores |
Opened |
Closed |
|
Store Count |
Gross Square Footage |
Retail Stores |
— |
— |
|
351 |
|
Outlet Stores |
1 |
— |
|
207 |
|
Express Edit Concept Stores1 |
2 |
(1) |
|
5 |
|
UpWest Stores |
1 |
— |
|
7 |
|
TOTAL |
4 |
(1) |
|
570 |
4.7 million |
|
|
|
|
|
|
Fourth Quarter 2021 - Projected |
|
|
|||
Company-Operated Stores |
Opened |
Closed |
|
Store Count |
Gross Square Footage |
Retail Stores |
— |
(5) |
|
346 |
|
Outlet Stores |
— |
(4) |
|
203 |
|
Express Edit Concept Stores1 |
— |
— |
|
5 |
|
UpWest Stores |
1 |
(1) |
|
7 |
|
TOTAL |
1 |
(10) |
|
561 |
4.7 million |
|
|
|
|
|
|
Full Year 2021 - Projected |
|
|
|||
Company-Operated Stores |
Opened |
Closed |
|
Store Count |
Gross Square Footage |
Retail Stores |
— |
(13) |
|
346 |
|
Outlet Stores |
1 |
(8) |
|
203 |
|
Express Edit Concept Stores1 |
6 |
(2) |
|
5 |
|
UpWest Stores |
8 |
(1) |
|
7 |
|
TOTAL |
15 |
(24) |
|
561 |
4.7 million |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20211202005166/en/
INVESTOR CONTACT
VP, Investor Relations
gjohnson@express.com
(614) 474-4890
Source:
FAQ
What were Express Inc.'s Q3 2021 net sales?
How much net income did Express Inc. achieve in Q3 2021?
What is Express Inc.'s outlook for Q4 2021?