The Company has historically presented store occupancy expenses, shipping expenses and shipping revenue within selling, general and administrative expenses ("SG&A"). Beginning in the first quarter 2016, the Company will present store occupancy expenses and shipping expenses within cost of goods sold and will present shipping revenue within net sales. Management believes the presentation excluding the Boston Proper brand, which was sold in the fourth quarter of fiscal 2015, may provide a more meaningful measure on which to compare the Company's results of operations between periods. The tables below present a reconciliation of selected consolidated financial data on a GAAP basis to selected consolidated financial data on a non-GAAP adjusted basis, when excluding Boston Proper and reflecting the adjustments discussed above.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chico's FAS, Inc. and Subsidiaries |
Fiscal 2015 Reconciliation of Reported to Adjusted Selected Non-GAAP Consolidated Financial Data |
(Unaudited) |
(in thousands) |
|
As Reported |
|
| Thirteen Weeks Ended | | | Fifty-Two Weeks Ended |
| May 2, 2015 | | August 1, 2015 | | October 31, 2015 | | January 30, 2016 | | | January 30, 2016 |
| Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | | Amount | | % of Sales |
Net Sales | $ | 693,339 |
| | 100.0 | % | | $ | 680,351 |
| | 100.0 | % | | $ | 641,219 |
| | 100.0 | % | | $ | 627,400 |
| | 100.0 | % | | | $ | 2,642,309 |
| | 100.0 | % |
Cost of goods sold | 297,569 |
| | 42.9 |
| | 314,383 |
| | 46.2 |
| | 290,737 |
| | 45.3 |
| | 308,863 |
| | 49.2 |
| | | 1,211,552 |
| | 45.9 |
|
Gross margin | 395,770 |
| | 57.1 |
| | 365,968 |
| | 53.8 |
| | 350,482 |
| | 54.7 |
| | 318,537 |
| | 50.8 |
| | | 1,430,757 |
| | 54.1 |
|
Selling, general and administrative expenses | 328,217 |
| | 47.3 |
| | 308,437 |
| | 45.3 |
| | 327,575 |
| | 51.1 |
| | 318,356 |
| | 50.7 |
| | | 1,282,585 |
| | 48.5 |
|
Subtotal | 67,553 |
| | 9.8 |
| | 57,531 |
| | 8.5 |
| | 22,907 |
| | 3.6 |
| | 181 |
| | 0.1 |
| | | 148,172 |
| | 5.6 |
|
|
Boston Proper |
|
| Thirteen Weeks Ended | | | Fifty-Two Weeks Ended |
| May 2, 2015 | | August 1, 2015 | | October 31, 2015 | | January 30, 2016 | | | January 30, 2016 |
| Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | | Amount | | % of Sales |
Net Sales | $ | 23,780 |
| | 100.0 | % | | $ | 24,209 |
| | 100.0 | % | | $ | 17,312 |
| | 100.0 | % | | $ | 15,671 |
| | 100.0 | % | | | $ | 80,972 |
| | 100.0 | % |
Cost of goods sold | 13,301 |
| | 55.9 |
| | 13,286 |
| | 54.9 |
| | 11,486 |
| | 66.3 |
| | 11,790 |
| | 75.2 |
| | | $ | 49,863 |
| | 61.6 |
|
Gross margin | 10,479 |
| | 44.1 |
| | 10,923 |
| | 45.1 |
| | 5,826 |
| | 33.7 |
| | 3,881 |
| | 24.8 |
| | | $ | 31,109 |
| | 38.4 |
|
Selling, general and administrative expenses | 14,866 |
| | 62.5 |
| | 14,163 |
| | 58.5 |
| | 11,466 |
| | 66.2 |
| | 11,394 |
| | 72.7 |
| | | $ | 51,889 |
| | 64.1 |
|
Subtotal | (4,387 | ) | | (18.4 | ) | | (3,240 | ) | | (13.4 | ) | | (5,640 | ) | | (32.5 | ) | | (7,513 | ) | | (47.9 | ) | | | (20,780 | ) | | (25.7 | ) |
|
Adjustments, excluding Boston Proper |
|
| Thirteen Weeks Ended | | | Fifty-Two Weeks Ended |
| May 2, 2015 | | August 1, 2015 | | October 31, 2015 | | January 30, 2016 | | | January 30, 2016 |
| Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | | Amount | | % of Sales |
Net Sales(1) | $ | 2,909 |
| | 0.4 | % | | $ | 3,381 |
| | 0.5 | % | | $ | 2,828 |
| | 0.4 | % | | $ | 3,131 |
| | 0.5 | % | | | $ | 12,249 |
| | 0.5 | % |
Store occupancy expense(2) | 93,286 |
| | 13.4 |
| | 95,272 |
| | 13.9 |
| | 95,583 |
| | 14.8 |
| | 95,601 |
| | 15.2 |
| | | 379,742 |
| | 14.3 |
|
Shipping expense(3) | 7,919 |
| | 1.1 |
| | 7,875 |
| | 1.2 |
| | 7,710 |
| | 1.2 |
| | 8,923 |
| | 1.4 |
| | | 32,427 |
| | 1.2 |
|
Cost of goods sold | 101,205 |
| | 14.5 |
| | 103,147 |
| | 15.1 |
| | 103,293 |
| | 16.0 |
| | 104,524 |
| | 16.6 |
| | | 412,169 |
| | 15.5 |
|
Gross margin | (98,296 | ) | | (14.1 | ) | | (99,766 | ) | | (14.6 | ) | | (100,465 | ) | | (15.6 | ) | | (101,393 | ) | | (16.1 | ) | | | (399,920 | ) | | (15.0 | ) |
Selling, general and administrative expenses | (98,296 | ) | | (14.1 | ) | | (99,766 | ) | | (14.6 | ) | | (100,465 | ) | | (15.6 | ) | | (101,393 | ) | | (16.1 | ) | | | (399,920 | ) | | (15.0 | ) |
Subtotal | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | | — |
| | — |
|
|
As Adjusted, Non-GAAP |
|
| Thirteen Weeks Ended | | | Fifty-Two Weeks Ended |
| May 2, 2015 | | August 1, 2015 | | October 31, 2015 | | January 30, 2016 | | | January 30, 2016 |
| Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | | Amount | | % of Sales |
Net Sales | $ | 672,468 |
| | 100.0 | % | | $ | 659,523 |
| | 100.0 | % | | $ | 626,735 |
| | 100.0 | % | | $ | 614,860 |
| | 100.0 | % | | | $ | 2,573,586 |
| | 100.0 | % |
Cost of goods sold | 385,473 |
| | 57.3 |
| | 404,244 |
| | 61.3 |
| | 382,544 |
| | 61.0 |
| | 401,597 |
| | 65.3 |
| | | 1,573,858 |
| | 61.2 |
|
Gross margin | 286,995 |
| | 42.7 |
| | 255,279 |
| | 38.7 |
| | 244,191 |
| | 39.0 |
| | 213,263 |
| | 34.7 |
| | | 999,728 |
| | 38.8 |
|
Selling, general and administrative expenses | 215,055 |
| | 32.0 |
| | 194,508 |
| | 29.5 |
| | 215,644 |
| | 34.4 |
| | 205,569 |
| | 33.4 |
| | | 830,776 |
| | 32.3 |
|
Subtotal | 71,940 |
| | 10.7 |
| | 60,771 |
| | 9.2 |
| | 28,547 |
| | 4.6 |
| | 7,694 |
| | 1.3 |
| | | 168,952 |
| | 6.5 |
|
(1) Adjustments to net sales represent the correction of an immaterial error in the classification of shipping revenue, which was previously classified within SG&A.
(2) Adjustments to store occupancy expense represent the reclassification of store occupancy expenses, which were previously classified within SG&A.
(3) Adjustments to shipping expense represent a change in accounting policy to present shipping expenses within cost of goods sold, which were previously presented within SG&A.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chico's FAS, Inc. and Subsidiaries |
Fiscal 2014 Reconciliation of Reported to Adjusted Selected Non-GAAP Consolidated Financial Data |
(Unaudited) |
(in thousands) |
|
As Reported |
|
| Thirteen Weeks Ended | | | Fifty-Two Weeks Ended |
| May 3, 2014 | | August 2, 2014 | | November 1, 2014 | | January 31, 2015 | | | January 31, 2015 |
| Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | | Amount | | % of Sales |
Net Sales | $ | 681,605 |
| | 100.0 | % | | $ | 671,130 |
| | 100.0 | % | | $ | 665,569 |
| | 100.0 | % | | $ | 656,907 |
| | 100.0 | % | | | $ | 2,675,211 |
| | 100.0 | % |
Cost of goods sold | 298,714 |
| | 43.8 |
| | 319,658 |
| | 47.6 |
| | 301,776 |
| | 45.3 |
| | 328,741 |
| | 50.0 |
| | | 1,248,889 |
| | 46.7 |
|
Gross margin | 382,891 |
| | 56.2 |
| | 351,472 |
| | 52.4 |
| | 363,793 |
| | 54.7 |
| | 328,166 |
| | 50.0 |
| | | 1,426,322 |
| | 53.3 |
|
Selling, general and administrative expenses | 319,049 |
| | 46.8 |
| | 304,737 |
| | 45.4 |
| | 321,574 |
| | 48.3 |
| | 317,774 |
| | 48.4 |
| | | 1,263,134 |
| | 47.2 |
|
Subtotal | 63,842 |
| | 9.4 |
| | 46,735 |
| | 7.0 |
| | 42,219 |
| | 6.4 |
| | 10,392 |
| | 1.6 |
| | | 163,188 |
| | 6.1 |
|
|
Boston Proper |
|
| Thirteen Weeks Ended | | | Fifty-Two Weeks Ended |
| May 3, 2014 | | August 2, 2014 | | November 1, 2014 | | January 31, 2015 | | | January 31, 2015 |
| Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | | Amount | | % of Sales |
Net Sales | $ | 24,311 |
| | 100.0 | % | | $ | 25,328 |
| | 100.0 | % | | $ | 22,787 |
| | 100.0 | % | | $ | 23,377 |
| | 100.0 | % | | | $ | 95,803 |
| | 100.0 | % |
Cost of goods sold | 11,959 |
| | 49.2 |
| | 14,112 |
| | 55.7 |
| | 13,406 |
| | 58.8 |
| | 15,978 |
| | 68.3 |
| | | $ | 55,455 |
| | 57.9 |
|
Gross margin | 12,352 |
| | 50.8 |
| | 11,216 |
| | 44.3 |
| | 9,381 |
| | 41.2 |
| | 7,399 |
| | 31.7 |
| | | $ | 40,348 |
| | 42.1 |
|
Selling, general and administrative expenses | 14,274 |
| | 58.7 |
| | 13,010 |
| | 51.4 |
| | 13,325 |
| | 58.5 |
| | 12,882 |
| | 55.1 |
| | | $ | 53,491 |
| | 55.8 |
|
Subtotal | (1,922 | ) | | (7.9 | ) | | (1,794 | ) | | (7.1 | ) | | (3,944 | ) | | (17.3 | ) | | (5,483 | ) | | (23.4 | ) | | | (13,143 | ) | | (13.7 | ) |
|
Adjustments, excluding Boston Proper |
|
| Thirteen Weeks Ended | | | Fifty-Two Weeks Ended |
| May 3, 2014 | | August 2, 2014 | | November 1, 2014 | | January 31, 2015 | | | January 31, 2015 |
| Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | | Amount | | % of Sales |
Net Sales(1) | $ | 2,225 |
| | 0.3 | % | | $ | 2,970 |
| | 0.4 | % | | $ | 2,719 |
| | 0.4 | % | | $ | 3,012 |
| | 0.5 | % | | | $ | 10,926 |
| | 0.4 | % |
Store occupancy expense(2) | 90,235 |
| | 13.2 |
| | 92,640 |
| | 13.7 |
| | 93,185 |
| | 13.9 |
| | 91,915 |
| | 13.9 |
| | | 367,975 |
| | 13.7 |
|
Shipping expense(3) | 7,243 |
| | 1.1 |
| | 7,617 |
| | 1.1 |
| | 7,799 |
| | 1.2 |
| | 8,718 |
| | 1.3 |
| | | 31,377 |
| | 1.2 |
|
Cost of goods sold | 97,478 |
| | 14.3 |
| | 100,257 |
| | 14.8 |
| | 100,984 |
| | 15.1 |
| | 100,633 |
| | 15.2 |
| | | 399,352 |
| | 14.9 |
|
Gross margin | (95,253 | ) | | (14.0 | ) | | (97,287 | ) | | (14.4 | ) | | (98,265 | ) | | (14.7 | ) | | (97,621 | ) | | (14.7 | ) | | | (388,426 | ) | | (14.5 | ) |
Selling, general and administrative expenses | (95,253 | ) | | (14.0 | ) | | (97,287 | ) | | (14.4 | ) | | (98,265 | ) | | (14.7 | ) | | (97,621 | ) | | (14.7 | ) | | | (388,426 | ) | | (14.5 | ) |
Subtotal | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | | — |
| | — |
|
|
As Adjusted, Non-GAAP |
|
| Thirteen Weeks Ended | | | Fifty-Two Weeks Ended |
| May 3, 2014 | | August 2, 2014 | | November 1, 2014 | | January 31, 2015 | | | January 31, 2015 |
| Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | Amount | | % of Sales | | | Amount | | % of Sales |
Net Sales | $ | 659,519 |
| | 100.0 | % | | $ | 648,772 |
| | 100.0 | % | | $ | 645,501 |
| | 100.0 | % | | $ | 636,542 |
| | 100.0 | % | | | $ | 2,590,334 |
| | 100.0 | % |
Cost of goods sold | 384,233 |
| | 58.3 |
| | 405,803 |
| | 62.5 |
| | 389,354 |
| | 60.3 |
| | 413,396 |
| | 64.9 |
| | | 1,592,786 |
| | 61.5 |
|
Gross margin | 275,286 |
| | 41.7 |
| | 242,969 |
| | 37.5 |
| | 256,147 |
| | 39.7 |
| | 223,146 |
| | 35.1 |
| | | 997,548 |
| | 38.5 |
|
Selling, general and administrative expenses | 209,522 |
| | 31.8 |
| | 194,440 |
| | 30.0 |
| | 209,984 |
| | 32.5 |
| | 207,271 |
| | 32.6 |
| | | 821,217 |
| | 31.7 |
|
Subtotal | 65,764 |
| | 9.9 |
| | 48,529 |
| | 7.5 |
| | 46,163 |
| | 7.2 |
| | 15,875 |
| | 2.5 |
| | | 176,331 |
| | 6.8 |
|
(1) Adjustments to net sales represent the correction of an immaterial error in the classification of shipping revenue, which was previously classified within SG&A.
(2) Adjustments to store occupancy expense represent the reclassification of store occupancy expenses, which were previously classified within SG&A.
(3) Adjustments to shipping expense represent a change in accounting policy to present shipping expenses within cost of goods sold, which were previously presented within SG&A.