Market Overview

Destination XL Group, Inc. Reports First Quarter Financial Results

Share:





Destination
XL Group, Inc.
(NASDAQ:DXLG), the largest omni-channel specialty
retailer of big and tall men's apparel, today reported operating results
for the first quarter of fiscal 2017.

Fiscal 2017 First Quarter Highlights

  • Total sales of $107.7 million compared to $107.9 million in the
    prior-year quarter including a comparable sales decline of 2.1%.
  • Total sales for the month of April increased 8.6%, inclusive of a
    comparable sales increase of 6.4%
  • Net Loss of ($6.1) million vs. Net Income of $0.2 million in the prior
    year quarter
  • EBITDA was $2.5 million compared to $8.4 million in the prior-year
    quarter
  • Repurchased approximately 670,000 shares, leaving $10.2 million
    remaining on existing share repurchase authorization

Management Comments

"We're pleased to report that our sales momentum has accelerated since
the start of fiscal 2017," said President and CEO David Levin. "We
experienced a challenging sales environment in February and March, but
we anticipated a strong April with the launch of our spring advertising
campaign on April 2nd. Since the campaign launch, not only
has our April performance exceeded our expectations with positive comp
of 6.4%, the positive trend has continued in May." Levin said.

Levin also noted, "Our top priorities for fiscal 2017 are customer
acquisition and retention, which we are fueling by reinvesting in
marketing and in our digital capabilities. These investments, which will
have an adverse impact on EBITDA and Net Income in the near term, have
been factored into our guidance and, more importantly, are building the
foundation for sustained future sales growth with attractive profit
margins.

Levin further commented, "A recent report, which has been repeated by
various media outlets, has called into question our ability to repay our
debt. This report inaccurately assesses our financial position and
business outlook. We ended fiscal 2016 with over $57.0 million of
unused, excess availability under our credit facility and a Debt to
EBITDA ratio of 2.0x. We remain on track to generate free cash flow of
$15 to $20 million which will be used to repay our debt and repurchase
our shares in the open market."

Fiscal 2017 First Quarter Results

Sales

Total sales for the first quarter declined slightly to $107.7 million
from $107.9 million in the prior year's first quarter. The decrease of
$0.2 million in total sales was due to a comparable sales decrease of
$2.1 million, or 2.1% compared to a comparable sales increase of 2.0%
last year. In the month of April, comparable sales increased to 6.4%
which coincided with the start of our spring television marketing
campaign.

Gross Margin

Gross margin, inclusive of occupancy costs, was 45.2%, compared with
gross margin of 46.1% for the prior year's first quarter. Our
merchandise margins improved 10 basis points over first quarter of last
year primarily due to fewer promotional markdowns, but we also had a 100
basis point increase in occupancy costs as a percentage of total sales.
The Company opened 11 new DXL stores in the first quarter, compared to
just 5 in the first quarter last year. The increase in occupancy expense
as a percent of sales was due to higher rent expense on new DXL stores
plus pre-opening rent expense on the elevated number of new store
openings.

Selling, General & Administrative

SG&A expenses for the first quarter were 42.9% of sales, compared with
38.3% in the prior year's first quarter. On a dollar basis, SG&A expense
increased $4.8 million from the prior year quarter, primarily due to an
increase in advertising costs of approximately $3.5 million. The balance
of the increase was due to increases in stores payroll and other
supporting costs associated with a greater DXL store base.

Net Income (Loss)

Net Loss for the first quarter was $6.1 million, or $(0.12) per diluted
share, compared with net income of $0.2 million, or $0.00 per diluted
share, for the prior year's first quarter. On a non-GAAP basis, assuming
a normalized tax rate of 40%, adjusted net loss for the first quarter
was $(0.07) per diluted share compared with net income of $0.00 per
diluted share for the prior year's first quarter. The decline in
earnings was driven primarily by a combination of higher planned
marketing costs related to our television advertising campaign as well
as lower gross margin dollar contribution due to occupancy de-leverage.

EBITDA

Earnings before interest, taxes, depreciation and amortization (EBITDA),
a non-GAAP measure, for the first quarter were $2.5 million, compared
with $8.4 million for the first quarter of fiscal 2016.

Cash Flow

Cash Flow provided by operations for the first quarter of fiscal 2017
was $(4.6) million, compared with cash flow of $(5.0) million for the
first quarter of fiscal 2016. Capital expenditures for the first quarter
of fiscal 2017 were $6.9 million and consisted of $5.8 million for new
DXL stores and $1.1 million for infrastructure projects. Capital
expenditures for the first quarter of fiscal 2016 of $6.1 million
consisted of $4.6 million for new DXL stores and $1.5 million for
infrastructure projects. Free cash flow, a non-GAAP measure, decreased
slightly to $(11.5) million for the first quarter of fiscal 2017 from
$(11.1) million for the first quarter of fiscal 2016.

     
For the three months ended
(in millions) April 29, 2017     April 30, 2016
Cash flow from operating activities (GAAP basis)(1) $ (4.6 ) $ (5.0 )
Capital expenditures, infrastructure projects   (1.1 )   (1.5 )
Free Cash Flow, before DXL capital expenditures $ (5.7 ) $ (6.5 )
Capital expenditures for DXL stores   (5.8 )   (4.6 )
Free Cash Flow (non-GAAP basis) $ (11.5 ) $ (11.1 )
 

The Company believes it is important to distinguish between capital
expenditures for DXL stores, which is a discretionary investment, and
capital expenditures for infrastructure projects. Capital expenditures
on all new DXL stores are subject to demanding ROIC ("Return on Invested
Capital") hurdles. Management believes free cash flow before DXL capital
expenditures is an important metric, because it demonstrates DXL's
ability to strengthen liquidity while also contributing to the funding
of DXL store growth.

Non-GAAP Measures

EBITDA, adjusted net income (loss) and adjusted net income (loss) per
share, free cash flow and free cash flow before DXL capital expenditures
are non-GAAP financial measures. Please see "Non-GAAP Measures" below
and reconciliations of these non-GAAP measures to the comparable GAAP
measures that follow in the tables below.

Balance Sheet & Liquidity

At April 29, 2017, the Company had cash and cash equivalents of $7.9
million. Total debt at April 29, 2017 was $78.8 million. Total debt
consisted of $62.1 million outstanding under the Company's credit
facility, net of unamortized debt issuance costs, and approximately
$16.7 million outstanding under its term loan and equipment financing
notes, net of unamortized debt issuance costs. Excess availability under
its credit facility was $45.7 million at April 29, 2017, a decrease from
year-end as we built up Spring seasonal inventory consistent with prior
years.

Inventory was $121.4 million at April 29, 2017 compared with $117.4
million at January 28, 2017 and $125.8 million at April 30, 2016. The
decrease in inventory compared with last year's first quarter is due to
inventory initiatives to improve timing of receipts and weeks of supply
on hand.

Under the Company's stock repurchase plan, the Company has repurchased
approximately 670,000 shares at a total cost of approximately $1.8
million. Approximately $10.2 million remains available for purchases
under the stock repurchase plan.

Retail Store Information

For the first quarter of fiscal 2017, the Company opened a total of 10
DXL retail stores, with 2 DXL retail stores opened in Ontario, Canada,
and 1 DXL outlet store:

         
Year End 2015 Year End 2016 At April 29, 2017 Year End 2017E

# of
Stores

 

Sq Ft.
(000's)

# of
Stores

 

Sq Ft.
(000's)

# of
Stores

 

Sq Ft.
(000's)

# of
Stores

 

Sq Ft.
(000's)

DXL retail 166   1,369 192   1,542   202   1,606 211   1,660
DXL outlets 9 45 13 66 14 72 14 72
CMXL retail 125 443 97 340 90 314 81 281
CMXL outlets 40 126 36 113 33 103 33 104
Rochester Clothing 5   51 5   51 5   51 5   51
Total 345 2,034   343 2,112 344 2,146   344 2,168
 

Reaffirmed Fiscal 2017 Outlook

Our fiscal 2017 outlook, based on a 53-week year, is as follows:

  • Sales are expected to range from $470.0 million to $480.0 million,
    with a total Company comparable sales increase of approximately 1.0%
    to 4.0%.
  • Gross margin rate of approximately 46.0%, an increase of 50 basis
    points from fiscal 2016.
  • SG&A expenses expected to increase 150 to 200 basis points from fiscal
    2016.
  • Net loss, on a GAAP basis, of $(5.7) to $(11.7) million, or $(0.11) to
    $(0.23) per diluted share.
  • EBITDA of $24.0 to $30.0 million. *
  • Adjusted net loss, on a non-GAAP basis, of $(0.06) to $(0.14) per
    diluted share, assuming a normal tax rate of 40%. *
  • Capital expenditures of approximately $22.0 million, $8.3 million of
    which will be for infrastructure projects and $13.7 million of which
    will be for new DXL stores (before tenant allowances of approximately
    $5.0 million).
  • Cash flow from operating activities of $37.0 million to $42.0 million,
    resulting in free cash flow after capital expenditures for new DXL
    stores of $15.0 to $20.0 million. *

* Reconciliations of these non-GAAP measures to their comparable GAAP
measures are provided in the tables below.

Conference Call

The Company will hold a conference call to review its financial results
on Friday, May 19, 2017 at 9:00 a.m. ET. To listen to the live webcast,
visit the "Investor
Relations
" section of the Company's website. The live call also can
be accessed by dialing: (888) 378-0320. Please reference conference ID:
5302286. An archived version of the webcast may be accessed by visiting
the "Events"
section of the Company's website for up to one year.

During the conference call, the Company may discuss and answer questions
concerning business and financial developments and trends. The Company's
responses to questions, as well as other matters discussed during the
conference call, may contain or constitute information that has not been
disclosed previously.

Non-GAAP Measures

In addition to financial measures prepared in accordance with U.S.
generally accepted accounting principles ("GAAP"), this press release
contains non-GAAP financial measures, including EBITDA, adjusted net
income (loss), adjusted net income (loss) per diluted share, free cash
flow and free cash flow before DXL capital expenditures. The
presentation of these non-GAAP measures is not in accordance with GAAP,
and should not be considered superior to or as a substitute for net
loss, loss per diluted share or cash flows from operating activities or
any other measure of performance derived in accordance with GAAP. In
addition, all companies do not calculate non-GAAP financial measures in
the same manner and, accordingly, the non-GAAP measures presented in
this release may not be comparable to similar measures used by other
companies. The Company believes the inclusion of these non-GAAP measures
helps investors gain a better understanding of the Company's
performance, especially when comparing such results to previous periods,
and that they are useful as an additional means for investors to
evaluate the Company's operating results, when reviewed in conjunction
with the Company's GAAP financial statements. Reconciliations of these
non-GAAP measures to their comparable GAAP measures are provided in the
tables below.

The Company believes that EBITDA (calculated as earnings before
interest, taxes, depreciation and amortization) is useful to investors
in evaluating its performance. With the significant capital investment
associated with the DXL transformation and, therefore, increasing levels
of depreciation and interest, management uses EBITDA as a key metric to
measure profitability and economic productivity.

The Company has fully reserved against its deferred tax assets and,
therefore, its net loss is not reflective of earnings assuming a
"normal" tax position. Adjusted net income (loss) provides investors
with a useful indication of the financial performance of the business,
on a comparative basis, assuming a normalized effective tax rate of 40%.

Free cash flow and free cash flow before DXL capital expenditures are
metrics that management uses to monitor liquidity. Management believes
this metric is important to investors because it demonstrates the
Company's ability to strengthen liquidity while also contributing to the
funding of the DXL store growth. Free cash flow is calculated as cash
flow from operating activities, less capital expenditures, and excludes
the mandatory and discretionary repayment of debt. Free cash flow before
DXL capital expenditures is calculated as free cash flow with DXL
capital expenditures added back.

About Destination XL Group, Inc.

Destination XL Group, Inc. is the largest omni-channel specialty
retailer of big & tall men's apparel with store locations throughout the
United States and in London, England and Ontario, Canada. The retailer
operates under five brands: DXL, Casual Male XL, Rochester Clothing,
ShoesXL and LivingXL. The Company also operates e-commerce sites at www.destinationxl.com
and www.bigandtall.com.
With more than 2,000 private label and name brand styles to choose from,
big and tall customers are provided with a unique blend of wardrobe
solutions not available at traditional retailers. The Company is
headquartered in Canton, Massachusetts. For more information, please
visit the Company's investor relations website: http://investor.destinationxl.com.

Forward-Looking Statements

Certain statements and information contained in this press release
constitute forward-looking statements under the federal securities laws,
including statements regarding the Company's expectations with respect
to cash flows, gross profit margins, store counts, capital expenditures,
debt levels, sales, EBITDA, and earnings for fiscal 2017, and the
Company's ability to sustain future sales growth. The discussion of
forward-looking information requires management of the Company to make
certain estimates and assumptions regarding the Company's strategic
direction and the effect of such plans on the Company's financial
results. The Company's actual results and the implementation of its
plans and operations may differ materially from forward-looking
statements made by the Company. The Company encourages readers of
forward-looking information concerning the Company to refer to its
filings with the Securities and Exchange Commission, including without
limitation, its Annual Report on Form 10-K filed on March 20, 2017, that
set forth certain risks and uncertainties that may have an impact on
future results and direction of the Company, including the Company's
ability to grow its market share, its ability to predict customer tastes
and fashion trends, its ability to forecast sales growth trends
and
its ability to compete successfully in the United States men's big and
tall apparel market.

Forward-looking statements contained in this press release speak only
as of the date of this release. Subsequent events or circumstances
occurring after such date may render these statements incomplete or out
of date. The Company undertakes no obligation and expressly disclaims
any duty to update such statements.

 
DESTINATION XL GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(unaudited)
       
 
For the three months ended
April 29, 2017 April 30, 2016
Sales $ 107,629 $ 107,891
Cost of goods sold including occupancy   58,941     58,125  
Gross profit 48,688 49,766
 
Expenses:
Selling, general and administrative 46,168 41,369
Depreciation and amortization   7,754     7,342  
Total expenses   53,922     48,711  
 
Operating income (loss) (5,234 ) 1,055
 
Interest expense, net   (802 )   (784 )
 
Income (loss) before provision for income taxes (6,036 ) 271
Provision for income taxes   29     57  
   
Net income (loss) $ (6,065 ) $ 214  
 
Net income (loss) per share - basic and diluted $ (0.12 ) $ 0.00
 
Weighted-average number of common shares outstanding:
Basic 49,735 49,513
Diluted 49,735 49,880
 
 
DESTINATION XL GROUP, INC.
CONSOLIDATED BALANCE SHEETS
April 29, 2017, January 28, 2017 and April 30, 2016
(In thousands)
Unaudited
           
 
April 29, January 28, April 30,
2017 2017 2016
ASSETS
 
Cash and cash equivalents $ 7,928 $ 5,572 $ 5,853
Inventories 121,424 117,446 125,788
Other current assets 16,624 15,931 13,768
Property and equipment, net 124,652 124,347 124,070
Intangible assets 2,123 2,228 2,552
Other assets   3,843   3,804   3,718
Total assets $ 276,594 $ 269,328 $ 275,749
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
Accounts payable, accrued expenses and other liabilities $ 102,780 $ 104,521 $ 92,163
Long-term debt 16,655 19,002 24,247
Borrowings under credit facility 62,095 44,097 55,741
Deferred gain on sale-leaseback 12,822 13,188 14,288
Stockholders' equity   82,242   88,520   89,310
Total liabilities and stockholders' equity $ 276,594 $ 269,328 $ 275,749
 
 

GAAP TO NON-GAAP RECONCILIATION OF NET INCOME (LOSS)

 
      For the three months ended
April 29, 2017   April 30, 2016
$  

Per diluted
share

$  

Per diluted
share

(in thousands, except per share data)

Net income (loss) (GAAP basis) $ (6,065 ) $ (0.12 ) $ 214 $ 0.00
 
Add back: Actual income tax provision 29 57

Income tax (provision) benefit, assuming a normal tax rate of 40%

  2,414       (108 )  
Adjusted net income (loss) (non-GAAP basis) $ (3,622 ) $ (0.07 ) $ 163 $ 0.00
 
Weighted average number of common shares outstanding on a diluted
basis
49,735 49,880
 
 

GAAP TO NON-GAAP RECONCILIATION OF EBITDA

 
      For the three months ended
April 29, 2017   April 30, 2016

(in millions)

Net income (loss) (GAAP basis) $ (6.1 ) $ 0.2
Add back:
Provision for income taxes 0.0 0.1
Interest expense 0.8 0.8
Depreciation and amortization   7.8   7.3
EBITDA (non-GAAP basis) $ 2.5 $ 8.4
 
 

GAAP TO NON-GAAP RECONCILIATION OF FREE CASH FLOW

 
      For the three months ended
(in millions) April 29, 2017   April 30, 2016
Cash flow from operating activities (GAAP basis)(1) $ (4.6 ) $ (5.0 )
Capital expenditures, infrastructure projects   (1.1 )   (1.5 )
Free Cash Flow, before DXL capital expenditures $ (5.7 ) $ (6.5 )
Capital expenditures for DXL stores   (5.8 )   (4.6 )
Free Cash Flow (non-GAAP basis) $ (11.5 ) $ (11.1 )
 
 

2017 FORECAST GAAP TO NON-GAAP RECONCILIATIONS

 
      Projected
Fiscal 2017

(in millions, except per share data)

    per diluted share
Net loss (GAAP basis) $(5.7)-$(11.7)
Add back:
Provision for income taxes 0.2
Interest expense 3.0
Depreciation and amortization 32.5
EBITDA (non-GAAP basis) $24.0-$30.0
 
Net loss ( GAAP basis) $(5.7)-$(11.7) $(0.11)-$(0.23)
Income tax benefit, assuming 40% rate $2.3-$4.7 $0.05-0.09
Adjusted net loss (non-GAAP basis) $(3.4)-$(7.0) $(0.06)-(0.14)
Weighted average common shares outstanding - diluted 49.5
 
Cash flow from operating activities (GAAP basis) $37.0-$42.0
Capital expenditures, infrastructure projects (8.3)
Free Cash Flow, before DXL capital expenditures (non-GAAP basis) $28.7-$33.7
Capital expenditures for DXL stores (13.7)
Free Cash Flow (non-GAAP basis) $15.0-$20.0
 

View Comments and Join the Discussion!
 

Partner Center