Market Overview

New York & Company, Inc. Announces 2017 4th Quarter and Full Year Results

Share:

~ Reports a Comparable Store Sales Increase of 3.0% ~
~
4th Quarter GAAP Operating Income of $5.0 Million, Exceeds High End of
Guidance Range ~

~ Reports Full Year EBITDA of $29.7 Million
Increasing $21.1 Million from Last Year ~

~ Reports Cash of
$90.9 Million or $1.41 Per Share ~

~ Expects Adjusted EBITDA
of $15 Million to $17 Million in Spring Season ~

New York & Company, Inc. (NYSE:NWY), a specialty apparel chain with 432
retail stores, today announced results for the fourth quarter and fiscal
year ended February 3, 2018.

Gregory Scott, New York & Company's CEO stated: "We are pleased to
report fourth quarter results that included increased comparable sales
and better-than-expected operating income, capping off a strong finish
to a year in which we made significant progress toward our long-term
goals, particularly evolving to a lifestyle brand, becoming a digitally
dominant retailer and delivering improved profitability. The fourth
quarter was highlighted by a 3.0% increase in comparable sales, with
positive traffic, expansion in gross margin and leverage in expenses.
Combined, this led to GAAP operating profit of $5.0 million,
representing growth of $14.2 million, as compared to the GAAP operating
loss from the fourth quarter last year. The ongoing benefits from our
prior Project Excellence initiatives, along with several new initiatives
including the integration of our Outlet and core New York & Company
businesses in the third quarter, added to our profitability. For the
full year 2017 we were pleased to generate almost $30 million of EBITDA
which is up more than $21 million to last year.

"We are also pleased to begin fiscal 2018, with positive momentum as we
continue to see improved traffic across all three channels of our
business," Mr. Scott continued. "Our New York and Company brand is
performing well, as we continue to bring great style and value to
consumers through our successful celebrity collaborations and our
exclusive sub-brands, all through a seamless omni-channel experience. We
also expect to benefit from another year of savings from Project
Excellence work as well as new benefits from a recent streamlining of
our corporate support functions. The combined effect of the Outlet
integration in the third quarter and the corporate office
rationalization in early February will reduce annualized payroll related
costs by approximately $7 million. Finally, we look forward to
integrating our newest brand, Fashion to Figure, into the New York &
Company portfolio, and we believe this will allow us to capitalize on
the plus-size market. I want to thank all of our associates for their
contributions that led to our strong fiscal year in 2017 and remain
optimistic about our business prospects as we begin fiscal 2018, which
is reflected in our guidance."

Fourth Quarter Fiscal Year 2017 Results (14-weeks
ended February 3, 2018 compared to the 13-weeks ended
January 28, 2017):

  • Net sales were $278.7 million, which included $7.1 million of royalty
    and related revenue from the private label credit card agreement, as
    compared to $266.3 million in the prior year, which included $5.4
    million of royalty and related revenue from the private label credit
    card agreement. The Company noted that fiscal year 2017 included 53
    weeks while fiscal year 2016 included 52 weeks, with the additional
    week occurring in the fourth quarter.
  • Comparable store sales increased 3.0% largely driven by a double-digit
    percentage increase in the Company's eCommerce business, combined with
    increased royalty and related revenue from the private label credit
    card agreement. All quarterly comparable store sales figures are based
    on a 13-week comparable time period.
  • Gross profit as a percentage of net sales increased 210 basis points
    to 29.5% versus the fiscal year 2016 fourth quarter gross profit
    percentage of 27.4%, reflecting the highest gross margin rate achieved
    in the fourth quarter since 2006. The increase during the quarter
    reflects a 160 basis point improvement in the leverage of buying and
    occupancy costs and a 50 basis point increase in merchandise margin.

    During
    the quarter, the Company continued to aggressively reduce expenses
    which led to a $1.8 million decrease in buying and occupancy costs,
    resulting primarily from rent reductions which contributed to the 160
    basis point improvement in the leverage of these expenses, as compared
    to the prior year period.

    The 50 basis point increase in
    merchandise margin was primarily driven by reduced product costs,
    combined with a $1.7 million increase in royalties under the private
    label credit card agreement, partially offset by a $2.7 million
    increase in shipping costs resulting from significant growth in the
    eCommerce business.
  • On a GAAP basis, selling, general and administrative expenses were
    well below our guidance at $77.2 million, or 27.7% of net sales, as
    compared to $82.3 million, or 30.9% of net sales in the prior year
    period. The current year period includes expenses associated with the
    53rd week, as well as $0.3 million of various non-operating
    charges. The prior year period does not include expenses associated
    with the 53rd week, but does include a $6.2 million legal
    reserve that the Company established relating to an ongoing trademark
    infringement case where the Company received an unfavorable judgment.
    On a non-GAAP basis, selling, general and administrative expenses were
    $77.0 million, or 27.6% of net sales inclusive of the extra week of
    sales and expenses, or 14-week period, as compared to non-GAAP
    selling, general and administrative expenses of $76.1 million, or
    28.6% of net sales in the prior year, which represented a 13-week
    period.
  • GAAP operating income improved significantly to income of $5.0
    million, which included non-operating charges of $0.3 million.
    Excluding the $0.3 million of non-operating charges, adjusted non-GAAP
    operating income was $5.3 million, compared to the prior year's
    non-GAAP operating loss of $3.0 million, which excluded $6.2 million
    of non-operating charges. Operating income on a GAAP basis exceeded
    the high-end of the Company's increased guidance provided on January
    8, 2018.
  • GAAP net income for the fourth quarter of fiscal year 2017 was $4.7
    million, or earnings of $0.07 per diluted share, as compared to the
    prior year's GAAP net loss of $10.0 million, or a loss of $0.16 per
    diluted share. On a non-GAAP basis, the Company's fourth quarter 2017
    adjusted net income was $5.0 million, or earnings of $0.08 per diluted
    share. This compares to prior year's fourth quarter, non-GAAP adjusted
    net loss of $3.8 million, or a loss of $0.06 per diluted share.

Please refer to the "Reconciliation of GAAP to Non-GAAP Financial
Measures" in Exhibit 5 of this press release, which delineates the
non-operating charges for the three months ended February 3, 2018 and
January 28, 2017. GAAP is defined as Generally Accepted Accounting
Principles in the United States.

Full Fiscal Year 2017 Results (53-weeks
ended February 3, 2018 compared to the 52-weeks
ended January 28, 2017):

  • Net sales were $926.9 million for fiscal year 2017, as compared to
    $929.1 million for fiscal year 2016. Comparable store sales increased
    1.0%, as compared to a decrease of 0.7% in the prior fiscal year. All
    full fiscal year comparable store results are based on a 52-week
    comparable time period.
  • GAAP operating income was $6.9 million. On a non-GAAP basis, adjusted
    operating income was $7.7 million. This compares to a GAAP operating
    loss of $15.4 million and a non-GAAP, adjusted operating loss of $9.7
    million for fiscal year 2016.
  • EBITDA was $29.7 million for the full fiscal year. This compares to
    $8.6 million for fiscal year 2016 representing an improvement of $21.1
    million. On an adjusted basis, excluding the impact of non-operating
    charges of $0.8 million in fiscal year 2017 and $5.7 million in fiscal
    year 2016, adjusted EBITDA was $30.5 million in fiscal year 2017, as
    compared to $14.4 million in fiscal year 2016.
  • Net income was $5.7 million, or earnings of $0.09 per diluted
    share. On a non-GAAP basis, adjusted net income was $6.4 million, or
    earnings of $0.10 per diluted share. This compares to the prior fiscal
    year net loss of $17.3 million, or a loss of $0.27 per diluted share.
    On a non-GAAP basis, prior fiscal year adjusted net loss was $11.6
    million, or a loss of $0.18 per diluted share.

Please refer to the "Reconciliation of GAAP to Non-GAAP Financial
Measures" in Exhibit 6 of this press release, which delineates the
non-operating charges for the twelve months ended February 3, 2018 and
January 28, 2017.

Other Financial and Operational Highlights

  • Total year-end inventory increased 8.3% and on-hand inventory was down
    slightly, as compared to the end of fiscal year 2016. The increase in
    total inventory reflects higher levels of inventory in-transit due to
    timing differences relating to the shift in calendar for the 53rd
    week and the shift in the respective timing of Chinese New Year
    earlier in the first quarter.
  • Capital spending for fiscal year 2017 was $12.5 million, as compared
    to $18.3 million in fiscal year 2016, primarily reflecting continued
    spending on the Company's information technology infrastructure.
  • The Company closed 21 New York & Company stores and 6 Outlet stores
    during the fourth quarter. For the full year the Company closed 38 New
    York and Company stores, 7 outlet stores, and opened 8 New York &
    Company stores and 3 Outlet stores, ending the full fiscal year with
    432 stores, including 119 Outlet stores and 2.2 million selling square
    feet in operation.
  • The Company ended the year with $90.9 million of cash on-hand and no
    outstanding borrowings under its revolving credit facility.

Fashion to Figure Intellectual Property and Certain Assets Acquired:

On February 2, 2018, the Company acquired certain assets of Fashion to
Figure, a U.S. based retailer of trendy plus-size fashions, including
intellectual property rights related to the Fashion to Figure® brand,
for a total cash purchase price of $2.4 million including fees and
expenses which was funded with cash on hand.

The assets were acquired by TFT Acquisition LLC, as the successful
bidder at an auction run by Fashion to Figure, as part of its ongoing
reorganization under Chapter 11 of the U.S. Bankruptcy Code and were
subsequently acquired by the Company. The asset purchase agreement
covers all intellectual property, including trademarks, tradenames, an
extensive customer database, and all in-store assets, with the exception
of inventory. All lease obligations remained with the seller; however,
the Company negotiated satisfactory new lease agreements to enable the
Company to relaunch 8 key Fashion to Figure locations. The Company
relaunched the Fashion to Figure business with 8 stores and through its
eCommerce platform in early February. The Company hired certain former
employees of Fashion to Figure, including members of the design,
merchandising, eCommerce and the field management teams, who joined the
Company during the fourth quarter of fiscal year 2017.

Outlook:

Regarding expectations for fiscal year 2018, the Company continues to
focus on improving its operating results to drive increases in both
annual operating income and EBITDA. As the Company enters the Spring
season, the combined effects of the calendar shifts from the 53rd
week in 2017 and new revenue recognition accounting standards will have
an impact on the individual quarterly results, and as such, the Company
will provide commentary on the overall Spring season, which combines the
first and second quarters of fiscal year 2018, in addition to more
detailed commentary on first quarter metrics.

For the Spring season, combined first and second quarter of fiscal year
2018, the Company expects non-GAAP operating income to be in the range
of $3 million to $5 million, excluding the impact of non-operating
charges of $0.6 million primarily related to severance, resulting from
the Company's recently completed streamlining of its corporate office
support functions, as compared to the prior year non-GAAP operating
income of $1.2 million. Adjusted EBITDA for the Spring season, excluding
the aforementioned charge for severance, is expected to be in the range
of $15 million to $17 million, as compared to adjusted EBITDA of $12.8
million for the prior Spring season after excluding non-operating
charges and benefits.

For the first quarter the Company expects non-GAAP operating income to
be in the range of $2 million to $3 million excluding the impact of
non-operating charges of $0.6 million primarily related to severance,
resulting from the Company's recently completed streamlining of its
corporate office support functions, as compared to a non-GAAP operating
loss of $2.3 million in the prior year. Adjusted EBITDA for the first
quarter is expected to be in the range of $8 million to $9 million,
excluding the impact of the aforementioned non-operating charges of $0.6
million, as compared to $3.8 million of adjusted EBITDA in the prior
year period. The first quarter guidance reflects the following:

  • Net sales are expected to increase in the low to mid-single-digit
    percentage range, reflecting the combined effect of the shift of the
    calendar due to the 53rd week in 2017, and growth in
    eCommerce sales, partially offset by a reduced store count. As it
    relates to the calendar shift, an important pre-Mother's Day week is
    moving out of the second quarter and into the first quarter benefiting
    sales and profits during the first quarter, but this shift will
    negatively impact the second quarter, as compared to last year.
  • Comparable store sales, which are shifted to compare like calendar
    weeks, are expected to increase in the low single-digit percentage
    range.
  • Gross margin on a GAAP basis is expected to be up 150 basis points to
    200 basis points reflecting reductions in home office payroll costs
    driven by the ongoing benefits of Project Excellence and reductions in
    occupancy costs due to the Company's aggressive real estate
    negotiations, partially offset by increased shipping costs associated
    with the growing omni-channel business.
  • Selling, general and administrative expenses as a percent of sales on
    a GAAP basis are expected to decrease by approximately 100 basis
    points versus the prior year's first quarter. This reflects the
    Company's continued efforts to increase efficiency and reduce home
    office payroll costs through a recently completed rationalization of
    the Company's corporate support functions, partially offset by
    increases in selling expenses driven by increases in eCommerce
    variable costs and performance-based compensation accruals, which are
    anticipated this year based upon the Company's improved operating
    results.

Additional Outlook:

  • During the first quarter of fiscal year 2018, the Company expects to
    prepay the remaining outstanding balance on its Term Loan in the
    amount of $11.5 million, which matures in October 2019. The prepayment
    will save approximately $0.5 million of interest expense for the
    remainder of fiscal year 2018 and save $1 million of interest expense
    over the remaining term. The prepayment is expected to be funded with
    the Company's existing cash balances.
  • Total inventory at the end of the first quarter is expected to be up
    in the mid-single-digit percentage as compared to the prior year first
    quarter, reflecting timing differences due to the shift in calendar
    from the 53rd week in 2017.
  • Capital expenditures for the first quarter of fiscal year 2018 are
    projected to be approximately $2 million to $4 million, as compared to
    $2.1 million of capital expenditures in the first quarter of last
    year, reflecting continued investments in the Company's information
    technology and omni-channel infrastructure, and real estate
    remodel/refresh activity. For the full year, capital expenditures are
    expected to be below the prior year at $10 million to $12 million,
    including capital required for the Company's new Fashion to Figure
    business.
  • Depreciation expense for the first quarter of fiscal year 2018 is
    estimated to be approximately $5 million and the full year is expected
    to be approximately $22 million.
  • During the first quarter of fiscal year 2018, the Company expects to
    open 8 Fashion to Figure stores, convert 1 existing New York & Company
    store to an Outlet store, remodel/refresh 5 existing stores, and close
    8 stores, including 1 Outlet store.
  • For fiscal year 2018, the Company expects to open approximately 5 New
    York & Company stores and 1 new Outlet store, open 8 Fashion to Figure
    stores, convert 1 existing New York & Company store to an Outlet
    store, remodel/refresh 11 existing stores, and close 35 stores to 45
    stores, ending the fiscal year with roughly 401 stores to 411 stores,
    and approximately 2.0 million selling square feet.

Comparable Store Sales:

A store is included in the comparable store sales calculation after it
has completed 13 full fiscal months of operations from the store's
opening date or once it has been reopened after remodeling if the gross
square footage did not change by more than 20%. Sales from the Company's
eCommerce store, including Fashion to Figure eCommerce sales, and
private label credit card royalties and related revenue are included in
comparable store sales. Fashion to Figure retail locations are not
included in comparable store sales calculations until they complete 13
full fiscal months of operation. In addition, in a year with 53 weeks,
sales in the last week of the year are not included in determining
comparable store sales.

Conference Call Information

A conference call to discuss fourth quarter and fiscal year 2017 results
is scheduled for today, Thursday, March 22, 2018 at 4:30 p.m. Eastern
Time. Investors and analysts interested in participating in the call are
invited to dial (866) 548-4713 and reference conference ID number
2402229 approximately ten minutes prior to the start of the call. The
conference call will also be web-cast live at www.nyandcompany.com.
A replay of this call will be available at 7:30 p.m. Eastern Time on
March 22, 2018 until 11:59 p.m. Eastern Time on March 29, 2018 and can
be accessed by dialing (844) 512-2921 and entering conference ID number
2402229.

As a supplement to this press release, slides with information regarding
the fourth quarter and fiscal year 2017 results and outlook for 2018
will also be available at: www.nyandcompany.com
at approximately 4:20 p.m. Eastern Time on Thursday, March 22, 2018.

About New York & Company
New York & Company, Inc.
is an omni-channel women's fashion retailer designing on-trend and
versatile collections at a great value. The specialty retailer, first
incorporated in 1918, has grown to now operate 432 retail and outlet
locations in 37 states while also growing a substantial eCommerce
business. Its branded merchandise, including collaborations with Eva
Mendes and Gabrielle Union, is sold exclusively at these locations and
online at www.nyandcompany.com.
Additionally, certain product, press release and SEC filing information
concerning the Company are available at the Company's website: www.nyandcompany.com.

Forward-looking Statements
This press release contains
certain forward-looking statements, including statements made within the
meaning of the safe harbor provisions of the United States Private
Securities Litigation Reform Act of 1995. Some of these statements can
be identified by terms and phrases such as "expect," "anticipate,"
"believe," "intend," "estimate," "continue," "could," "may," "plan,"
"project," "predict," and similar expressions and references to
assumptions that the Company believes are reasonable and relate to its
future prospects, developments and business strategies. Such statements,
including information under "Outlook" and "Additional Outlook" above,
are subject to various risks and uncertainties that could cause actual
results to differ materially. These include, but are not limited to: (i)
the Company's dependence on mall traffic for its sales and the continued
reduction in the volume of mall traffic; (ii) the Company's ability to
anticipate and respond to fashion trends; (iii) the impact of general
economic conditions and their effect on consumer confidence and spending
patterns; (iv) changes in the cost of raw materials, distribution
services or labor; (v) the potential for economic conditions to
negatively impact the Company's merchandise vendors and their ability to
deliver products; (vi) the Company's ability to open and operate stores
successfully; (vii) seasonal fluctuations in the Company's business;
(viii) competition in the Company's market, including promotional and
pricing competition; (ix) the Company's ability to retain, recruit and
train key personnel; (x) the Company's reliance on third parties to
manage some aspects of its business; (xi) the Company's reliance on
foreign sources of production; (xii) the Company's ability to protect
its trademarks and other intellectual property rights; (xiii) the
Company's ability to maintain, and its reliance on, its information
technology infrastructure; (xiv) the effects of government regulation;
(xv) the control of the Company by its sponsors and any potential change
of ownership of those sponsors; and (xvi) other risks and uncertainties
as described in the Company's documents filed with the SEC, including
its most recent Annual Report on Form 10-K and subsequent Quarterly
Reports on Form 10-Q. The Company undertakes no obligation to revise the
forward-looking statements included in this press release to reflect any
future events or circumstances.

                 

Exhibit (1)

New York & Company, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(Unaudited)

 
(Amounts in thousands, except per share amounts) 14-weeks
ended

February 3, 2018

% of
net sales
13-weeks
ended

January 28, 2017

% of
net sales
Net sales $ 278,713 100.0 % $ 266,323 100.0 %
 
Cost of goods sold, buying and occupancy costs 196,467 70.5 % 193,265 72.6 %
 
Gross profit 82,246 29.5 % 73,058 27.4 %
 
Selling, general and administrative expenses 77,240 27.7 % 82,280 30.9 %
 
Operating income (loss) 5,006 1.8 % (9,222) (3.5) %
 
Interest expense, net of interest income 137 % 310 0.1 %
 
Income (loss) before income taxes 4,869 1.8 % (9,532) (3.6) %
 
Provision for income taxes 122 0.1 % 456 0.2 %
 
Net income (loss) $ 4,747 1.7 % $ (9,988) (3.8) %
 
 
Basic earnings (loss) per share $ 0.07 $ (0.16)
 
Diluted earnings (loss) per share $ 0.07 $ (0.16)
 
Weighted average shares outstanding:
Basic shares of common stock 63,452 63,226
Diluted shares of common stock 64,690 63,226
 
Selected operating data:
(Dollars in thousands, except square foot data)
Comparable store sales increase (decrease) 3.0 % (0.4) %
Net sales per average selling square foot (a) $ 123 $ 109
Net sales per average store (b) $ 617 $ 556
Average selling square footage per store (c) 5,026 5,080
Ending store count 432 466
                                   
(a)     Net sales per average selling square foot is defined as net sales
divided by the average of beginning and monthly end of period
selling square feet.
(b) Net sales per average store is defined as net sales divided by the
average of beginning and monthly end of period number of stores.
(c) Average selling square footage per store is defined as end of period
selling square feet divided by end of period number of stores.
 
                 

Exhibit (2)

New York & Company, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

 
(Amounts in thousands, except per share amounts) 53-weeks ended

February 3, 2018

% of
net sales
52-weeks
ended

January 28, 2017*

% of
net sales
(Unaudited)
 
Net sales

$ 926,868

100.0 % $ 929,081 100.0 %
 
Cost of goods sold, buying and occupancy costs 644,041 69.5 % 665,102 71.6 %
 
Gross profit 282,827 30.5 % 263,979 28.4 %
 
Selling, general and administrative expenses 275,899 29.8 % 279,362 30.1 %
 
Operating income (loss) 6,928 0.7 % (15,383) (1.7) %
 
Interest expense, net of interest income 815 0.1 % 1,235 0.1 %
 
Income (loss) before income taxes 6,113 0.6 % (16,618) (1.8) %
 
Provision for income taxes 438 % 673 0.1 %
 
Net income (loss) $ 5,675 0.6 % $ (17,291) (1.9) %
 
 
Basic earnings (loss) per share $ 0.09 $ (0.27)
 
Diluted earnings (loss) per share $ 0.09 $ (0.27)
 
Weighted average shares outstanding:
Basic shares of common stock 63,273 63,356
Diluted shares of common stock 64,054 63,356
 
Selected operating data:
(Dollars in thousands, except square foot data)
Comparable store sales increase (decrease) 1.0 % (0.7) %
Net sales per average selling square foot (a) $ 401 $ 375
Net sales per average store (b) $ 2,019 $ 1,920
Average selling square footage per store (c) 5,026 5,080
                                   
(a)     Net sales per average selling square foot is defined as net sales
divided by the average of beginning and monthly end of period
selling square feet.
(b) Net sales per average store is defined as net sales divided by the
average of beginning and monthly end of period number of stores.
(c) Average selling square footage per store is defined as end of period
selling square feet divided by end of period number of stores.
* Derived from the audited consolidated financial statements included
in the Company's Annual Report on Form 10-K for the fiscal year
ended January 28, 2017.
 
         

Exhibit (3)

New York & Company, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

 
(Amounts in thousands) February 3, 2018 January 28, 2017*
(Unaudited)
Assets
Current assets:
Cash and cash equivalents $ 90,908 $ 88,369
Accounts receivable 12,528 11,837
Income taxes receivable 115 144
Inventories, net 84,498 78,044
Prepaid expenses 16,447 18,746
Other current assets 1,924 824
Total current assets 206,420 197,964
 
Property and equipment, net 77,906 87,070
Intangible assets 17,125 14,879
Other assets 1,505 1,675
Total assets $ 302,956 $ 301,588
Liabilities and stockholders' equity
Current liabilities:
Current portion—long-term debt $ 841 $ 841
Accounts payable 70,089 68,068
Accrued expenses 70,677 69,294
Income taxes payable 28 174
Total current liabilities 141,635 138,377
 
Long-term debt, net of current portion 10,644 11,485
Deferred rent 27,217 30,039
Other liabilities 36,599 42,518
Total liabilities 216,095 222,419
 
Total stockholders' equity 86,861 79,169
Total liabilities and stockholders' equity $ 302,956 $ 301,588
                   
*     Derived from the audited consolidated financial statements included
in the Company's Annual Report on Form 10-K for the fiscal year
ended January 28, 2017.
 
         

Exhibit (4)

New York & Company, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

 

(Amounts in thousands)

53-weeks

ended

February 3, 2018

52-weeks

ended

January 28, 2017*

(Unaudited)
Operating activities
Net income (loss) $ 5,675 $ (17,291)
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
Depreciation and amortization 21,729 22,786
Loss from impairment charges 997 1,197
Amortization of deferred financing costs 189 189
Share-based compensation expense 2,223 3,404
Changes in operating assets and liabilities:
Accounts receivable (691) (3,629)
Income taxes receivable 29 (97)
Inventories, net (6,454) 9,733
Prepaid expenses 2,299 696
Accounts payable 2,021 (14,157)
Accrued expenses 1,242 16,082
Income taxes payable (146) (65)
Deferred rent (2,822) (4,312)
Other assets and liabilities   (5,113)   34,224
Net cash provided by operating activities   21,178   48,760
 
Investing activities
Capital expenditures (12,530) (18,308)
Acquisition of Fashion to Figure intangible assets (2,246)
Acquisition of Fashion to Figure fixed assets   (176)  
Net cash used in investing activities   (14,952)   (18,308)
 
Financing activities
Repayment of long-term debt (1,000) (1,000)
Purchase of treasury stock (623) (1,079)
Proceeds from exercise of stock options 121
Shares withheld for payment of employee payroll taxes (388) (312)
Principal payments on capital lease obligations   (1,676)   (1,245)
Net cash used in financing activities   (3,687)   (3,515)
 
Net increase in cash and cash equivalents 2,539 26,937
Cash and cash equivalents at beginning of period   88,369   61,432
Cash and cash equivalents at end of period $ 90,908 $ 88,369
Supplementary non-cash investing activities
Non-cash capital lease transactions $ 856 $ 3,914
                   
*     Derived from the audited consolidated financial statements included
in the Company's Annual Report on Form 10-K for the fiscal year
ended January 28, 2017.
 

Exhibit (5)

New York & Company, Inc. and Subsidiaries
Reconciliation
of GAAP to Non-GAAP Financial Measures

(Unaudited)

A reconciliation of the Company's GAAP to non-GAAP financial statement
information for the 14-weeks ended February 3, 2018 and the 13-weeks
ended January 28, 2017 is indicated below. This information reflects, on
a non-GAAP basis, the Company's adjusted operating results after
excluding certain non-operating adjustments. This non-GAAP financial
information is provided to enhance the user's overall understanding of
the Company's current financial performance. Specifically, the Company
believes the non-GAAP adjusted results provide useful information to
both management and investors by excluding expenses and credits that the
Company believes are not indicative of the Company's continuing
operating results. The non-GAAP financial information should be
considered in addition to, not as a substitute for or as being superior
to, measures of financial performance prepared in accordance with GAAP.

     

 

14-weeks ended February 3, 2018

(Amounts in thousands, except per share amounts)

Cost of goods
sold, buying
and occupancy
costs

    Gross profit    

Selling, general
and
administrative
expenses

   

Operating
income

   

Net income

   

Earnings
per diluted
share

GAAP as reported $ 196,467 $ 82,246 $ 77,240 $ 5,006 $ 4,747 $ 0.07

Adjustments affecting comparability

Certain severance expense accrual reversal (6) (6) (6) (6)
Certain executive relocation expense 39 39 39
Consulting expense 291 291 291
Legal settlement fees net accrual reversal       (74) (74)   (74)  
Total adjustments (1)   (6)   (6)   256 250   250   0.01

Non-GAAP as adjusted

$ 196,473 $ 82,240 $ 76,984 $ 5,256 $ 4,997 $ 0.08
     

 

13-weeks ended January 28, 2017

(Amounts in thousands, except per share amounts)

Cost of goods
sold, buying
and occupancy
costs

    Gross profit    

Selling, general
and
administrative
expenses

   

Operating
loss

    Net loss    

Loss per
diluted
share

GAAP as reported $ 193,265 $ 73,058 $ 82,280 $ (9,222) $ (9,988) $ (0.16)

Adjustments affecting comparability

Legal settlement and fees (trademark infringement case)       6,200 6,200   6,200  
Total adjustments (1)       6,200 6,200   6,200   0.10

Non-GAAP as adjusted

$ 193,265 $ 73,058 $ 76,080 $ (3,022) $ (3,788) $ (0.06)
                                       
(1)     The tax effect of $0.3 million and $6.2 million of non-operating
adjustments during the three months ended February 3, 2018 and
January 28, 2017, respectively, is offset by a full valuation
allowance against deferred tax assets.
 

Exhibit (6)

New York & Company, Inc. and Subsidiaries
Reconciliation
of GAAP to Non-GAAP Financial Measures

(Unaudited)

A reconciliation of the Company's GAAP to non-GAAP financial statement
information for the 53-weeks ended February 3, 2018 and the 52-weeks
ended January 28, 2017 is indicated below. This information reflects, on
a non-GAAP basis, the Company's adjusted operating results after
excluding certain non-operating adjustments. This non-GAAP financial
information is provided to enhance the user's overall understanding of
the Company's current financial performance. Specifically, the Company
believes the non-GAAP adjusted results provide useful information to
both management and investors by excluding expenses and credits that the
Company believes are not indicative of the Company's continuing
operating results. The non-GAAP financial information should be
considered in addition to, not as a substitute for or as being superior
to, measures of financial performance prepared in accordance with GAAP.

     

 

53-weeks ended February 3, 2018

(Amounts in thousands, except per share amounts)

Cost of goods
sold, buying
and occupancy
costs

    Gross profit    

Selling, general
and
administrative
expenses

   

Operating
income

    Net income    

Earnings per
diluted
share

GAAP as reported $ 644,041 $ 282,827 $ 275,899 $ 6,928 $ 5,675 $ 0.09

Adjustments affecting comparability

Certain severance expense 336 336 571 907 907
Certain executive relocation expense 502 502 502
Consulting expense 1,486 1,486 1,486
Legal settlement fees net accrual reversal       (2,125)   (2,125)   (2,125)  
Total adjustments (1)   336   336   434   770   770   0.01

Non-GAAP as adjusted

$ 643,705 $ 283,163 $ 275,465 $ 7,698 $ 6,445 $ 0.10
     

 

52-weeks ended January 28, 2017

(Amounts in thousands, except per share amounts)

Cost of goods
sold, buying
and occupancy
costs

    Gross profit    

Selling, general
and
administrative
expenses

   

Operating
loss

    Net loss    

Loss per
diluted
share

GAAP as reported $ 665,102 $ 263,979 $ 279,362 $ (15,383) $ (17,291) $ (0.27)

Adjustments affecting comparability

Net legal settlement and fees (Includes $6.2M reserve for trademark
infringement case)
      5,727 5,727   5,727  
Total adjustments (1)       5,727 5,727   5,727   0.09

Non-GAAP as adjusted

$ 665,102 $ 263,979 $ 273,635 $ (9,656) $ (11,564) $ (0.18)
                                       
(1)     The tax effect of $0.8 million and $5.7 million of non-operating
adjustments during the twelve months ended February 3, 2018 and
January 28, 2017, respectively, is offset by a full valuation
allowance against deferred tax assets.
 

View Comments and Join the Discussion!