10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

(Mark One)

☑ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended September 29, 2018

OR

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 001-36161

THE CONTAINER STORE GROUP, INC.

(Exact name of registrant as specified in its charter)

Delaware	26-0565401
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification No.)

500 Freeport Parkway, Coppell, TX	75019
(Addresses of principal executive offices)		(Zip Codes)

Registrant’s telephone number in the United States, including area code, is: (972) 538-6000

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes ☑ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).  Yes ☑ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ☐	Accelerated filer ☑	Non-accelerated filer ☐
Smaller reporting company ☑	Emerging growth company ☑

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☑

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes ☐ No ☑

The registrant had 48,913,277 shares of its common stock outstanding as of October 26, 2018.

TABLE OF CONTENTS

PART I.	FINANCIAL INFORMATION
Item 1.	Financial Statements
	Unaudited Consolidated Balance Sheets as of September 29, 2018, March 31, 2018, and September 30, 2017	3
	Unaudited Consolidated Statements of Operations for the Thirteen and Twenty-Six Weeks ended September 29, 2018 and September 30, 2017	5
	Unaudited Consolidated Statements of Comprehensive Income (Loss) for the Thirteen and Twenty-Six Weeks ended September 29, 2018 and September 30, 2017	6
	Unaudited Consolidated Statements of Cash Flows for the Twenty-Six Weeks ended September 29, 2018 and September 30, 2017	7
	Notes to the Unaudited Consolidated Financial Statements	8
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	19
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	35
Item 4.	Controls and Procedures	35
PART II.	OTHER INFORMATION
Item 1.	Legal Proceedings	37
Item 1A.	Risk Factors	37
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	37
Item 3.	Default Upon Senior Securities	37
Item 4.	Mine Safety Disclosures	37
Item 5.	Other Information	37
Item 6.	Exhibits	38

2

PART I.	FINANCIAL INFORMATION
Item 1.	Financial Statements

The Container Store Group, Inc.

Consolidated balance sheets

	September 29,		March 31,		September 30,
(In thousands)	2018		2018		2017
Assets	(unaudited)				(unaudited)
Current assets:
Cash	$	7,212	$	8,399	$	10,145
Accounts receivable, net		25,400		25,528		26,083
Inventory		110,801		97,362		109,277
Prepaid expenses		11,021		11,281		11,519
Income taxes receivable		3,394		15		1,456
Other current assets		10,562		11,609		13,021
Total current assets		168,390		154,194		171,501
Noncurrent assets:
Property and equipment, net		149,259		158,389		162,884
Goodwill		202,815		202,815		202,815
Trade names		226,939		229,401		230,482
Deferred financing costs, net		276		312		335
Noncurrent deferred tax assets, net		1,979		2,404		2,240
Other assets		1,796		1,854		1,696
Total noncurrent assets		583,064		595,175		600,452
Total assets	$	751,454	$	749,369	$	771,953

See accompanying notes.

3

The Container Store Group, Inc.

Consolidated balance sheets (continued)

	September 29,		March 31,		September 30,
(In thousands, except share and per share amounts)	2018		2018		2017
Liabilities and shareholders’ equity	(unaudited)				(unaudited)
Current liabilities:
Accounts payable	$	62,313	$	43,692	$	61,224
Accrued liabilities		63,497		70,494		64,144
Revolving lines of credit		1,128		—		—
Current portion of long-term debt		7,052		7,771		9,345
Income taxes payable		1,851		4,580		960
Other current liabilities		702		—		—
Total current liabilities		136,543		126,537		135,673
Noncurrent liabilities:
Long-term debt		282,289		277,394		301,296
Noncurrent deferred tax liabilities, net		50,630		54,839		79,091
Deferred rent and other long-term liabilities		41,020		41,892		33,012
Total noncurrent liabilities		373,939		374,125		413,399
Total liabilities		510,482		500,662		549,072
Commitments and contingencies (Note 6)
Shareholders’ equity:
Common stock, $0.01 par value, 250,000,000 shares authorized; 48,138,907 shares issued at September 29, 2018; 48,072,187 shares issued at March 31, 2018; 48,063,222 shares issued at September 30, 2017		481		481		481
Additional paid-in capital		862,495		861,263		860,196
Accumulated other comprehensive loss		(23,167)		(17,316)		(14,095)
Retained deficit		(598,837)		(595,721)		(623,701)
Total shareholders’ equity		240,972		248,707		222,881
Total liabilities and shareholders’ equity	$	751,454	$	749,369	$	771,953

See accompanying notes.

4

The Container Store Group, Inc.

Consolidated statements of operations

	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	September 29,		September 30,		September 29,		September 30,
(In thousands, except share and per share amounts) (unaudited)	2018		2017		2018		2017
Net sales	$	224,453	$	218,410	$	420,276	$	401,478
Cost of sales (excluding depreciation and amortization)		93,878		92,036		174,930		171,494
Gross profit		130,575		126,374		245,346		229,984
Selling, general, and administrative expenses (excluding depreciation and amortization)		105,656		106,332		212,261		202,972
Stock-based compensation		769		510		1,355		1,004
Pre-opening costs		881		1,418		1,227		2,804
Depreciation and amortization		9,128		9,505		18,465		19,047
Other expenses		24		623		217		4,157
Loss on disposal of assets		—		102		40		153
Income (loss) from operations		14,117		7,884		11,781		(153)
Interest expense, net		7,377		5,873		15,285		10,098
Loss on extinguishment of debt		2,082		2,369		2,082		2,369
Income (loss) before taxes		4,658		(358)		(5,586)		(12,620)
Provision (benefit) for income taxes		1,417		517		(2,063)		(4,068)
Net income (loss)	$	3,241	$	(875)	$	(3,523)	$	(8,552)
Net income (loss) per common share—basic and diluted	$	0.07	$	(0.02)	$	(0.07)	$	(0.18)
Weighted-average common shares—basic		48,138,907		48,058,231		48,138,907		48,053,084
Weighted-average common shares—diluted		48,519,166		48,058,231		48,138,907		48,053,084

See accompanying notes.

5

The Container Store Group, Inc.

Consolidated statements of comprehensive income (loss)

	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	September 29,		September 30,		September 29,		September 30,
(In thousands) (unaudited)	2018		2017		2018		2017
Net income (loss)	$	3,241	$	(875)	$	(3,523)	$	(8,552)
Unrealized gain (loss) on financial instruments, net of tax provision (benefit) of $154, $652, ($412) and $1,546		438		1,010		(1,347)		2,400
Pension liability adjustment		(18)		(70)		135		(180)
Foreign currency translation adjustment		652		2,366		(4,639)		6,328
Comprehensive income (loss)	$	4,313	$	2,431	$	(9,374)	$	(4)

See accompanying notes.

6

The Container Store Group, Inc.

Consolidated statements of cash flows

	Twenty-Six Weeks Ended
	September 29,		September 30,
(In thousands) (unaudited)	2018		2017
Operating activities
Net loss	$	(3,523)	$	(8,552)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization		18,465		19,047
Stock-based compensation		1,355		1,004
Loss on disposal of assets		40		153
Loss on extinguishment of debt		2,082		2,369
Deferred tax benefit		(2,927)		(4,338)
Non-cash interest		1,418		1,146
Other		—		283
Changes in operating assets and liabilities:
Accounts receivable		(373)		2,599
Inventory		(17,066)		(2,259)
Prepaid expenses and other assets		1,875		(1,312)
Accounts payable and accrued liabilities		13,304		17,808
Income taxes		(6,083)		(3,261)
Other noncurrent liabilities		(431)		(1,731)
Net cash provided by operating activities		8,136		22,956
Investing activities
Additions to property and equipment		(10,669)		(13,129)
Proceeds from sale of property and equipment		7		18
Net cash used in investing activities		(10,662)		(13,111)
Financing activities
Borrowings on revolving lines of credit		45,404		19,694
Payments on revolving lines of credit		(19,267)		(19,694)
Borrowings on long-term debt		272,500		330,000
Payments on long-term debt and capital leases		(294,497)		(329,551)
Payment of debt issuance costs		(2,244)		(11,234)
Payment of taxes with shares withheld upon restricted stock vesting		(122)		(39)
Net cash provided by (used in) financing activities		1,774		(10,824)
Effect of exchange rate changes on cash		(435)		388
Net decrease in cash		(1,187)		(591)
Cash at beginning of fiscal period		8,399		10,736
Cash at end of fiscal period	$	7,212	$	10,145
Supplemental information for non-cash investing and financing activities:
Purchases of property and equipment (included in accounts payable)	$	1,192	$	945
Capital lease obligation incurred	$	132	$	91

See accompanying notes.

7

The Container Store Group, Inc.

Notes to consolidated financial statements (unaudited)

(In thousands, except share amounts and unless otherwise stated)

September 29, 2018

1. Description of business and basis of presentation

These financial statements should be read in conjunction with the financial statement disclosures in our Annual Report on Form 10-K for the fiscal year ended March 31, 2018, filed with the Securities and Exchange Commission on May 31, 2018. The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).  We use the same accounting policies in preparing quarterly and annual financial statements.  All adjustments necessary for a fair presentation of quarterly operating results are reflected herein and are of a normal, recurring nature. Certain items in these consolidated financial statements have been reclassified to conform to the current period presentation.

Description of business

The Container Store, Inc. was founded in 1978 in Dallas, Texas, as a retailer with a mission to provide customers with storage and organization solutions through an assortment of innovative products and unparalleled customer service. In 2007, The Container Store, Inc. was sold to The Container Store Group, Inc. (the “Company”), a holding company, of which a majority stake was purchased by Leonard Green and Partners, L.P. (“LGP”), with the remainder held by certain employees of The Container Store, Inc.  On November 6, 2013, the Company completed its initial public offering (the “IPO”).  As the majority shareholder, LGP retains a controlling interest in the Company.  As of September 29, 2018, The Container Store, Inc. (“TCS”) operates 92 stores with an average size of approximately 25,000 square feet (19,000 selling square feet) in 33 states and the District of Columbia. The Container Store, Inc. also offers all of its products directly to its customers, including business-to-business customers, through its website and call center. The Container Store, Inc.’s wholly-owned Swedish subsidiary, Elfa International AB (“Elfa”), designs and manufactures component-based shelving and drawer systems and made-to-measure sliding doors.  elfa® branded products are sold exclusively in the United States in The Container Store retail stores, website and call center, and Elfa sells to various retailers on a wholesale basis in approximately 30 countries around the world, with a concentration in the Nordic region of Europe.

Seasonality

The Company’s business is moderately seasonal in nature and, therefore, the results of operations for the twenty-six weeks ended September 29, 2018 are not necessarily indicative of the operating results for the full year. The Company has historically realized a higher portion of net sales, operating income, and cash flows from operations in the fourth fiscal quarter, attributable primarily to the timing and impact of Our Annual elfa® Sale, which traditionally starts in late December and runs into February.

Revenue recognition

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers, an updated standard on revenue recognition. The Company adopted this standard in the first quarter of fiscal 2018 and elected to use the modified-retrospective approach for implementation of the standard. The core principle of the new standard is for companies to recognize revenue to depict the transfer of goods or services to customers in amounts that reflect the consideration (that is, payment) to which the Company expects to be entitled in exchange for those goods or services.

The Company has identified certain impacts to our accounting for gift cards given away for promotional or marketing purposes. Under previous GAAP, the value of promotional gift cards was recorded as selling, general, and administrative (“SG&A”) expense. The new standard requires these types of gift cards to be accounted for as a reduction of revenue (i.e. a discount). Additionally, ASU 2014-09 disallows the capitalization of direct-response advertising costs which will impact the timing of recognition of certain advertising production and distribution costs. 

8

Upon transition on April 1, 2018, the Company recorded a cumulative adjustment to increase retained earnings/(deficit) and to decrease accrued liabilities by approximately $400. The Company also reclassified the asset balance for the estimate of future returned merchandise, which was approximately $900 as of March 31, 2018, from the “Inventory” line to the “Other current assets” line on the balance sheet. Overall, the adoption of ASU 2014-09 did not result in a material impact to the Company’s financial statements. Note 10 provides the related disaggregated revenue disclosures.

We recognize revenues and the related cost of goods sold for our TCS segment when merchandise is received by our customers. We recognize revenues and the related cost of goods sold for our Elfa segment upon shipment. We recognize shipping and handling fees as revenue when the merchandise is shipped to the customer. Costs of shipping and handling are included in cost of goods sold. We recognize fees for installation and other services as revenue upon completion of the service to the customer. Costs of installation and other services are included in cost of goods sold. Sales tax collected is not recognized as revenue as it is ultimately remitted to governmental authorities. We reserve for projected merchandise returns based on historical experience and various other assumptions that we believe to be reasonable. The reserve reduces sales and cost of sales, accordingly. Merchandise exchanges of similar product and price are not considered merchandise returns and, therefore, are excluded when calculating the sales returns reserve.

Contract Balances

Contract balances as a result of transactions with customers primarily consist of trade receivables included in Accounts receivable, net, unearned revenue included in Accrued liabilities, and gift cards and store credits outstanding included in Accrued liabilities in the Company's Consolidated Balance Sheets. Note 2 provides the Company's trade receivables, unearned revenue, and gift cards and store credits outstanding with customers as of September 29, 2018, March 31, 2018, and September 30, 2017.

Below is a rollforward of contract liability balances from March 31, 2018 to September 29, 2018, which illustrates the amount of contract liability as of March 31, 2018 which was subsequently recognized into revenue in the twenty-six weeks ended September 29, 2018:

	Contract liability		Revenue recognized		Contract liabilities		Contract liability
	balance at		from beginning		added during		balance at
	March 31, 2018 (1)		liability		period (2)		September 29, 2018
Unearned revenue	$	11,080	$	(10,571)	$	9,555	$	10,064
Gift cards and store credits outstanding	$	8,470	$	(2,000)	$	1,936	$	8,406

(1) Gift cards and store credits outstanding balance is net of revenue recognition transition adjustment

(2) Net of estimated breakage

Recent accounting pronouncements

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), to revise lease accounting guidance. The update requires most leases to be recorded on the balance sheet as a lease liability, with a corresponding right-of-use asset, whereas these leases currently have an off-balance sheet classification. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, and interim periods within those years, with early adoption permitted. The Company currently intends to adopt this standard in the first quarter of fiscal 2019 and expects to elect certain practical expedients permitted under the transition guidance.  Additionally, the Company will elect the optional transition method that allows for a cumulative-effect adjustment in the period of adoption and will not restate prior periods. The Company is still evaluating the impact of implementation of this standard on its financial statements, but expects that adoption will have a material impact to the Company’s total assets and liabilities given the Company has a significant number of operating leases not currently recognized on its balance sheet. 

9

In October 2016, the FASB issued ASU 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory, which requires entities to recognize the income tax effects of intercompany sales and transfers of assets, other than inventory, in the period in which the transfer occurs. This is a change from current GAAP, which requires entities to defer the income tax effects of intercompany transfers of assets until the asset has been sold to an outside party or otherwise recognized (i.e. depreciated, amortized, impaired). The income tax effects of intercompany sales and transfers of inventory will continue to be deferred until the inventory is sold to an outside party. This ASU is effective for fiscal years beginning after December 15, 2017, and interim periods within those years, with early adoption permitted. The Company adopted ASU 2016-16 in the first quarter of fiscal 2018.  The adoption of this standard did not result in a material impact to the Company’s financial statements.

In March 2017, the FASB issued ASU 2017-07, Compensation – Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, which provides guidance that requires an employer to present the service cost component separate from the other components of net periodic benefit cost. The update requires that employers present the service cost component of the net periodic benefit cost in the same income statement line item as other employee compensation costs arising from services rendered by participating employees during the period. The other components of the net periodic benefit cost are required to be presented separately from the line item that includes service cost and outside of the subtotal of income from operations. If a separate line item is not used, the line item used in the income statement must be disclosed. In addition, only the service cost component is eligible for capitalization in assets. The Company adopted ASU 2017-07 in the first quarter of fiscal 2018 on a retrospective basis.  The adoption of this standard did not result in a material impact to the Company’s financial statements.

In May 2017, the FASB issued ASU 2017-09, Compensation – Stock Compensation (Topic 718): Scope of Modification Accounting, which clarifies when modification accounting should be applied for changes to terms or conditions of a share-based payment award. The Company adopted ASU 2017-09 in the first quarter of fiscal 2018 on a prospective basis.  The adoption of this standard did not result in a material impact to the Company’s financial statements.

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, which is intended to improve and simplify hedge accounting and improve the disclosures of hedging arrangements. This ASU is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. The Company is currently evaluating the impact of adopting the new standard on its financial statements.

In June 2018, the FASB issued ASU 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting, which simplifies the accounting for share-based payments granted to nonemployees for goods and services.  Under this ASU, the guidance on share-based payments to nonemployees would be aligned with the requirements for share-based payments granted to employees, with certain exceptions.  This ASU is effective for fiscal years beginning after December 15, 2018, and interim periods within those years, with early adoption permitted.  The Company is currently evaluating the impact of adopting the new standard on its financial statements, but does not expect it to have a material impact to the financial statements.

In August 2018, the FASB issued ASU 2018-15, Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract, which requires a customer in a cloud computing arrangement that is a service contract to follow the internal-use software guidance in Accounting Standards Codification (“ASC”) 350-40 to determine which implementation costs to capitalize as assets.  A customer’s accounting for the costs of the hosting component of the arrangement are not affected by the new guidance.  This ASU is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, with early adoption permitted. The Company is currently evaluating the impact of adopting the new standard on its financial statements.

10

2.  Detail of certain balance sheet accounts

	September 29,		March 31,		September 30,
	2018		2018		2017
Accounts receivable, net:
Trade receivables, net	$	15,789	$	15,968	$	15,821
Credit card receivables		7,472		6,939		7,649
Tenant allowances		445		998		1,264
Other receivables		1,694		1,623		1,349
	$	25,400	$	25,528	$	26,083
Inventory:
Finished goods	$	105,355	$	91,970	$	104,482
Raw materials		4,904		4,840		4,372
Work in progress		542		552		423
	$	110,801	$	97,362	$	109,277
Accrued liabilities:
Accrued payroll, benefits and bonuses	$	19,810	$	23,833	$	20,748
Unearned revenue		10,064		11,080		8,819
Accrued transaction and property tax		10,805		12,846		11,888
Gift cards and store credits outstanding		8,406		8,891		8,561
Accrued lease liabilities		4,573		5,105		6,072
Accrued interest		966		292		246
Other accrued liabilities		8,873		8,447		7,810
	$	63,497	$	70,494	$	64,144

3.  Long-term debt and revolving lines of credit

On September 14, 2018 (the “Effective Date”), the Company entered into a fifth amendment (the “Fifth Amendment”) to the Credit Agreement dated as of April 6, 2012 (“Senior Secured Term Loan Facility”). The Fifth Amendment amended the Senior Secured Term Loan Facility to, among other things, (i) extend the maturity date of the loans under the Senior Secured Term Loan Facility to September 14, 2023, (ii) decrease the applicable interest rate margin to 5.00% for LIBOR loans and 4.00% for base rate loans and, beginning from the date that a compliance certificate is delivered to the administrative agent for the fiscal year ending March 30, 2019, allow the applicable interest rate margin to step down to 4.75% for LIBOR loans and 3.75% for base rate loans upon achievement of a consolidated leverage ratio equal to or less than 2.75:1.00, and (iii) impose a 1.00% premium if a voluntary prepayment is made from the proceeds of a repricing transaction within 12 months after the Effective Date.

In connection with the Fifth Amendment, the Company repaid $20,000 of the outstanding loans under the Senior Secured Term Loan Facility, which reduced the aggregate principal amount of the Senior Secured Term Loan Facility to $272,500.  The Company drew down a net amount of approximately $10,000 on its $100,000 asset-based revolving credit agreement (the “Revolving Credit Facility”) in connection with the closing of the Fifth Amendment. In addition, the Company recorded a loss on extinguishment of debt of $2,082 in the thirteen weeks ended September 29, 2018 associated with the Fifth Amendment.

The Company capitalizes certain costs associated with issuance of various debt instruments. These deferred financing costs are amortized to interest expense on a straight-line method, which is materially consistent with the effective interest method, over the terms of the related debt agreements. In the thirteen weeks ended September 29, 2018, the Company capitalized $2,217 of fees associated with the Fifth Amendment which will be amortized through September 14, 2023.

11

Long-term debt and revolving lines of credit consist of the following:

	September 29,		March 31,		September 30,
	2018		2018		2017
Senior secured term loan facility	$	272,500	$	294,375	$	298,125
2014 Elfa term loan facility		—		—		2,943
2014 Elfa revolving credit facility		1,128		—		—
Obligations under capital leases		509		662		869
Other loans		—		16		75
Revolving credit facility		25,000		—		20,000
Total debt		299,137		295,053		322,012
Less current portion		(8,180)		(7,771)		(9,345)
Less deferred financing costs (1)		(8,668)		(9,888)		(11,371)
Total long-term debt	$	282,289	$	277,394	$	301,296

(1) Represents deferred financing costs related to our Senior Secured Term Loan Facility, which are presented net of long-term debt in the consolidated balance sheet.

4. Net income (loss) per common share

Basic net income (loss) per common share is computed as net income (loss) divided by the weighted-average number of common shares for the period. Diluted net income (loss) per share is computed as net income (loss) divided by the weighted-average number of common shares for the period plus common stock equivalents consisting of shares subject to stock-based awards with exercise prices less than or equal to the average market price of the Company’s common stock for the period, to the extent their inclusion would be dilutive. Potentially dilutive securities are excluded from the computation of diluted net income (loss) per share if their effect is anti-dilutive.

The following is a reconciliation of net income (loss) and the number of shares used in the basic and diluted net income (loss) per share calculations:

	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	September 29,		September 30,		September 29,		September 30,
	2018		2017		2018		2017
Numerator:
Net income (loss)	$	3,241	$	(875)	$	(3,523)	$	(8,552)
Denominator:
Weighted-average common shares—basic		48,138,907		48,058,231		48,138,907		48,053,084
Options and other dilutive securities		380,259		—		—		—
Weighted-average common shares—diluted		48,519,166		48,058,231		48,138,907		48,053,084
Net income (loss) per common share—basic and diluted	$	0.07	$	(0.02)	$	(0.07)	$	(0.18)
Antidilutive securities not included:
Stock options outstanding		2,350,339		2,958,961		2,637,068		2,945,881
Nonvested restricted stock awards		14,492		107,614		120,709		95,455

5.  Income taxes

The provision for income taxes in the thirteen weeks ended September 29, 2018 was $1,417 as compared to $517 in the thirteen weeks ended September 30, 2017. The effective tax rate for the thirteen weeks ended September 29, 2018 was 30.4%, as compared to -144.4% in the thirteen weeks ended September 30, 2017. During the thirteen weeks ended September 29, 2018, the effective tax rate rose above the U.S statutory rate primarily due to the impact of the global intangible low-taxed income (“GILTI”) provision and the officer compensation limitation provision from the Tax Cuts

12

and Jobs Act (the “Tax Act”) enacted in fiscal 2017, and U.S state income taxes. During the thirteen weeks ended September 30, 2017, the effective tax rate fell below the U.S. statutory rate due to earnings mix between domestic and foreign jurisdictions, the expiration of certain stock-based compensation awards, state tax rate changes and the effect of near breakeven pre-tax loss when in an income tax provision position.

The Company’s effective income tax rate for the twenty-six weeks ended September 29, 2018 was 36.9% compared to 32.2% for the twenty-six weeks ended September 30, 2017. During the first half of fiscal 2018, the effective tax rate rose above the statutory rate due to the recognition of a $604 tax benefit for the remeasurement of deferred tax balances as a result of a change in the Swedish tax rate combined with a year-to-date pre-tax loss, as well as the impact of the GILTI provision and the officer compensation limitation provision from the Tax Act enacted in fiscal 2017, and U.S. state income taxes. During the first half of fiscal 2017, the effective tax rate fell below the statutory rate due to earnings mix between domestic and foreign jurisdictions coupled with the worldwide net loss position at that time.

Tax Cuts and Jobs Act

The Company recorded a net provisional tax benefit in fiscal 2017 related to the Tax Act of $15,689, which includes a provisional benefit of $24,210 related to the remeasurement of the Company’s deferred tax balances, partially offset by a provisional expense of $8,521 related to the one-time transition tax on foreign earnings. Pursuant to Staff Accounting Bulletin (“SAB”) No. 118 (“SAB 118”), the Company’s measurement period for implementing the accounting changes required by the Tax Act will close before December 22, 2018 and the Company anticipates completing the accounting under ASC Topic 740, Income Taxes (“ASC 740”) in the third quarter of fiscal 2018.

The Company believes the remeasurement of its deferred tax balances is complete, except for changes in estimates that may result from finalizing the filing of its 2017 U.S. income tax return and changes that may be a direct impact of changes to other provisional amounts due to the enactment of the Tax Act. In addition, the estimate may be impacted as the Company further analyzes state tax conformity to the federal tax changes and guidance issued by regulatory bodies that provide interpretive guidance of the Tax Act. Any adjustments to the provisional amounts will be recognized as a component of the provision for income taxes in the period in which such adjustments are determined within the measurement period. Additionally, the Company is continuing to gather additional information to be able to more precisely compute the final amount of the one-time transition tax on foreign earnings.

The Tax Act creates a new requirement that certain GILTI earned by controlled foreign corporations (“CFC”) must be included currently in the taxable income of the CFC’s U.S. shareholder.  The Company became subject to the GILTI provisions beginning in fiscal 2018.  Because of the complexity of the new GILTI tax rules, the Company is continuing to evaluate this provision of the Tax Act and the application of ASC 740.  The Company has not yet elected an accounting policy to determine whether it will recognize GILTI as a period cost when incurred or to recognize deferred taxes for basis differences expected to reverse.  For purposes of calculating the estimated annual effective tax rate at quarter end, the Company has used the period cost method.  The Company will continue to assess the appropriateness of this method during the measurement period allowed for under SAB 118.

6.  Commitments and contingencies

In connection with insurance policies and other contracts, the Company has outstanding standby letters of credit totaling $3,852 as of September 29, 2018.

The Company is subject to ordinary litigation and routine reviews by regulatory bodies that are incidental to its business, none of which is expected to have a material adverse effect on the Company’s financial condition, results of operations, or cash flows on an individual basis or in the aggregate.

13

7.  Accumulated other comprehensive loss

Accumulated other comprehensive loss (“AOCL”) consists of changes in our foreign currency forward contracts, pension liability adjustment, and foreign currency translation. The components of AOCL, net of tax, are shown below for the twenty-six weeks ended September 29, 2018:

	Foreign
	currency		Pension		Foreign
	hedge		liability		currency
	instruments		adjustment		translation		Total
Balance at March 31, 2018	$	(102)	$	(1,793)	$	(15,421)	$	(17,316)
Other comprehensive (loss) income before reclassifications, net of tax		(1,214)		135		(4,639)		(5,718)
Amounts reclassified to earnings, net of tax		(133)		—		—		(133)
Net current period other comprehensive (loss) income		(1,347)		135		(4,639)		(5,851)
Balance at September 29, 2018	$	(1,449)	$	(1,658)	$	(20,060)	$	(23,167)

Amounts reclassified from AOCL to earnings for the foreign currency forward contracts category are generally included in cost of sales in the Company’s consolidated statements of operations. For a description of the Company’s use of foreign currency forward contracts, refer to Note 8.

8.  Foreign currency forward contracts

The Company’s international operations and purchases of inventory products from foreign suppliers are subject to certain opportunities and risks, including foreign currency fluctuations. In the TCS segment, we utilize foreign currency forward contracts in Swedish krona to stabilize our retail gross margins and to protect our domestic operations from downward currency exposure by hedging purchases of inventory from our wholly-owned subsidiary, Elfa. Forward contracts in the TCS segment are designated as cash flow hedges, as defined by ASC 815. In the Elfa segment, we utilize foreign currency forward contracts to hedge purchases, primarily of raw materials, that are transacted in currencies other than Swedish krona, which is the functional currency of Elfa. Forward contracts in the Elfa segment are economic hedges and are not designated as cash flow hedges as defined by ASC 815.

During the twenty-six weeks ended September 29, 2018 and September 30, 2017, the TCS segment used forward contracts for 94% and 100% of inventory purchases in Swedish krona, respectively. During the twenty-six weeks ended September 29, 2018 and September 30, 2017, the Elfa segment used forward contracts to purchase U.S. dollars in the amount of $0 and $1,648, which represented 0% and 54% of the Elfa segment’s U.S. dollar purchases, respectively. Generally, the Company’s foreign currency forward contracts have terms from 1 to 12 months and require the Company to exchange currencies at agreed-upon rates at settlement.

The counterparties to the contracts consist of a limited number of major domestic and international financial institutions. The Company does not hold or enter into financial instruments for trading or speculative purposes. The Company records its foreign currency forward contracts on a gross basis and generally does not require collateral from these counterparties because it does not expect any losses from credit exposure.

The Company records all foreign currency forward contracts on its consolidated balance sheet at fair value. The Company accounts for its foreign currency hedging instruments in the TCS segment as cash flow hedges, as defined. Changes in the fair value of the foreign currency hedging instruments that are considered to be effective, as defined, are recorded in other comprehensive income (loss) until the hedged item (inventory) is sold to the customer, at which time the deferred gain or loss is recognized through cost of sales. Any portion of a change in the foreign currency hedge instrument’s fair value that is considered to be ineffective, as defined, or that the Company has elected to exclude from its measurement of effectiveness, is immediately recorded in earnings as cost of sales. The Company assessed the effectiveness of the foreign currency hedge instruments and determined the foreign currency hedge instruments were highly effective during the twenty-six weeks ended September 29, 2018 and September 30, 2017. Forward contracts not

14

designated as hedges in the Elfa segment are adjusted to fair value as SG&A expenses on the consolidated statements of operations; however, during the twenty-six weeks ended September 29, 2018, the Company did not recognize any amount associated with the change in fair value of forward contracts not designated as hedging instruments, as the Company had none of these instruments outstanding.

The Company had a $1,449 loss in accumulated other comprehensive loss related to foreign currency hedge instruments at September 29, 2018, of which $930 represents an unrealized loss for settled foreign currency hedge instruments related to inventory on hand as of September 29, 2018. The Company expects the unrealized loss of $930, net of taxes, to be reclassified into earnings over the next 12 months as the underlying inventory is sold to the end customer.

The change in fair value of the Company’s foreign currency hedge instruments that qualify as cash flow hedges and are included in accumulated other comprehensive loss, net of taxes, are presented in Note 7 of these financial statements.

9.  Fair value measurements

Under GAAP, the Company is required to a) measure certain assets and liabilities at fair value or b) disclose the fair values of certain assets and liabilities recorded at cost. Accounting standards define fair value as the price that would be received upon sale of an asset or paid upon transfer of a liability in an orderly transaction between market participants at the measurement date. Fair value is calculated assuming the transaction occurs in the principal or most advantageous market for the asset or liability and includes consideration of non-performance risk and credit risk of both parties. Accounting standards pertaining to fair value establish a three-tier fair value hierarchy that prioritizes the inputs used in measuring fair value. These tiers include:

· Level 1—Valuation inputs are based upon unadjusted quoted prices for identical instruments traded in active markets.

· Level 2—Valuation inputs are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

· Level 3—Valuation inputs are unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are determined using model-based techniques that include option pricing models, discounted cash flow models and similar techniques.

As of September 29, 2018, March 31, 2018 and September 30, 2017, the Company held certain items that are required to be measured at fair value on a recurring basis. These included the nonqualified retirement plan and foreign currency forward contracts. The nonqualified retirement plan consists of investments purchased by employee contributions to retirement savings accounts. The Company’s foreign currency hedging instruments consist of over-the-counter (OTC) contracts, which are not traded on a public exchange. See Note 8 for further information on the Company’s hedging activities.

The fair values of the nonqualified retirement plan and foreign currency forward contracts are determined based on the market approach which utilizes inputs that are readily available in public markets or can be derived from information available in publicly quoted markets for comparable assets. Therefore, the Company has categorized these items as Level 2. The Company also considers counterparty credit risk and its own credit risk in its determination of all estimated fair values. The Company has consistently applied these valuation techniques in all periods presented and believes it has obtained the most accurate information available for the types of contracts it holds.

15

The following items are measured at fair value on a recurring basis, subject to the disclosure requirements of ASC 820, Fair Value Measurements:

			September 29,		March 31,		September 30,
Description		Balance Sheet Location	2018		2018		2017
Assets
Nonqualified retirement plan (1)	N/A	Other current assets	$	6,011	$	5,848	$	5,445
Foreign currency forward contracts	Level 2	Other current assets		—		—		2,067
Total assets			$	6,011	$	5,848	$	7,512

(1) The fair value amount of the nonqualified retirement plan is measured at fair value using the net asset value per share practical expedient, and therefore, is not classified in the fair value hierarchy.

The fair value of long-term debt was estimated using quoted prices as well as recent transactions for similar types of borrowing arrangements (Level 2 valuations). As of September 29, 2018, March 31, 2018 and September 30, 2017, the estimated fair value of the Company’s long-term debt, including current maturities, was $299,137, $295,605, and $311,578, respectively.

10.  Segment reporting

The Company’s reportable segments were determined on the same basis as how management evaluates performance internally by the Chief Operating Decision Maker (“CODM”). The Company has determined that the Chief Executive Officer is the CODM and the Company’s two reportable segments consist of TCS and Elfa. The TCS segment includes the Company’s retail stores, website and call center, as well as the installation and organization services business.

The Elfa segment includes the manufacturing business that produces the elfa® brand products that are sold domestically exclusively through the TCS segment, as well as on a wholesale basis in approximately 30 countries around the world with a concentration in the Nordic region of Europe. The intersegment sales in the Elfa column represent elfa® product sales to the TCS segment. These sales and the related gross margin on merchandise recorded in TCS inventory balances at the end of the period are eliminated for consolidation purposes in the Eliminations column. The net sales to third parties in the Elfa column represent sales to customers outside of the United States.

The Company has determined that adjusted earnings before interest, tax, depreciation, and amortization (“Adjusted EBITDA”) is the profit or loss measure that the CODM uses to make resource allocation decisions and evaluate segment performance.

Adjusted EBITDA assists management in comparing our performance on a consistent basis for purposes of business decision-making by removing the impact of certain items that management believes do not directly reflect our core operations and, therefore, are not included in measuring segment performance. Adjusted EBITDA is calculated in accordance with the Senior Secured Term Loan Facility and the Revolving Credit Facility and we define Adjusted EBITDA as net income before interest, taxes, depreciation and amortization, certain non-cash items, and other adjustments that we do not consider in our evaluation of ongoing operating performance from period to period.

Fiscal thirteen weeks ended September 29, 2018	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	208,915	$	15,538	$	—	$	224,453
Intersegment sales		—		14,650		(14,650)		—
Adjusted EBITDA		21,228		3,839		(720)		24,347
Interest expense, net		7,295		82		—		7,377
Assets (1)		650,644		104,585		(3,775)		751,454

16

Fiscal thirteen weeks ended September 30, 2017	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	202,321	$	16,089	$	—	$	218,410
Intersegment sales		—		13,497		(13,497)		—
Adjusted EBITDA		23,446		3,448		(378)		26,516
Interest expense, net		5,800		73		—		5,873
Assets (1)		661,994		113,554		(3,595)		771,953

Fiscal twenty-six weeks ended September 29, 2018	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	388,997	$	31,279	$	—	$	420,276
Intersegment sales		—		25,045		(25,045)		—
Adjusted EBITDA		31,332		5,438		(32)		36,738
Interest expense, net		15,140		145		—		15,285
Assets (1)		650,644		104,585		(3,775)		751,454

Fiscal twenty-six weeks ended September 30, 2017	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	369,380	$	32,098	$	—	$	401,478
Intersegment sales		—		22,541		(22,541)		—
Adjusted EBITDA		29,210		4,591		(855)		32,946
Interest expense, net		9,957		141		—		10,098
Assets (1)		661,994		113,554		(3,595)		771,953

(1) Tangible assets in the Elfa column are located outside of the United States.

A reconciliation of income (loss) before taxes to Adjusted EBITDA is set forth below:

	Thirteen Weeks Ended					Twenty-Six Weeks Ended
	September 29,		September 30,		September 29,		September 30,
		2018		2017	2018		2017
Income (loss) before taxes	$	4,658	$	(358)	$	(5,586)	$	(12,620)
Add:
Depreciation and amortization		9,128		9,505		18,465		19,047
Interest expense, net		7,377		5,873		15,285		10,098
Pre-opening costs (a)		881		1,418		1,227		2,804
Non-cash rent (b)		(581)		(276)		(1,218)		(737)
Stock-based compensation (c)		769		510		1,355		1,004
Loss on extinguishment of debt (d)		2,082		2,369		2,082		2,369
Foreign exchange losses (e)		9		130		47		54
Optimization Plan implementation charges (f)		—		6,786		4,864		10,320
Elfa manufacturing facility closure (g)		—		517		—		517
Other adjustments (h)		24		42		217		90
Adjusted EBITDA	$	24,347	$	26,516	$	36,738	$	32,946

(a) Non-capital expenditures associated with opening new stores and relocating stores, including rent, marketing expenses, travel and relocation costs, and training costs. We adjust for these costs to facilitate comparisons of our performance from period to period.

(b) Reflects the extent to which our annual GAAP rent expense has been above or below our cash rent payment due to lease accounting adjustments. The adjustment varies depending on the average age of our lease portfolio (weighted for size), as our GAAP rent expense on younger leases typically exceeds our cash cost, while our GAAP rent expense on older leases is typically less than our cash cost.

(c) Non-cash charges related to stock-based compensation programs, which vary from period to period depending on volume and vesting timing of awards. We adjust for these charges to facilitate comparisons from period to period.

17

(d) Loss recorded as a result of the amendments made to the Senior Secured Term Loan Facility in September 2018 and the amendments made to the Senior Secured Term Loan Facility and the Revolving Credit Facility in August 2017, which we do not consider in our evaluation of our ongoing operations.

(e) Realized foreign exchange transactional gains/losses our management does not consider in our evaluation of our ongoing operations.

(f) Charges incurred to implement our Optimization Plan, which include certain consulting costs recorded in SG&A expenses in the first quarter of fiscal 2018 and the first and second quarters of fiscal 2017, cash severance payments associated with the elimination of certain full-time positions at the TCS segment recorded in other expenses in the first and second quarters of fiscal 2017, and cash severance payments associated with organizational realignment at the Elfa segment recorded in other expenses in the first and second quarters of fiscal 2017, which we do not consider in our evaluation of ongoing performance.

(g) Charges related to the closure of an Elfa manufacturing facility in Lahti, Finland in December 2017, recorded in other expenses, which we do not consider in our evaluation of our ongoing performance.

(h) Other adjustments include amounts our management does not consider in our evaluation of our ongoing operations, including certain severance and other charges.

18

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Cautionary note regarding forward-looking statements

This report, including this Management’s Discussion and Analysis of Financial Condition and Results of Operations, contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these terms or other similar expressions. The forward-looking statements included in this Quarterly Report, including without limitation statements regarding expectations for our business, anticipated financial performance and liquidity, anticipated interest expense, and expectations regarding our Optimization Plan, are only predictions and involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements.  These include, but are not limited to: a decline in the health of the economy and the purchase of discretionary items; risks related to new store openings; our inability to source and market our products to meet customer preferences or inability to offer customers an aesthetically pleasing shopping environment; the risk that our operating and financial performance in a given period will not meet the guidance we provided to the public; the risk that significant business initiatives may not be successful; our dependence on a single distribution center for all of our stores; risks related to opening a second distribution center; our reliance on third-party web service providers; the vulnerability of our facilities and systems to natural disasters and other unexpected events; risks related to our reliance on independent third-party transportation providers for substantially all of our product shipments; our dependence on our brand image and any inability to protect our brand; our failure to successfully anticipate consumer demand and manage inventory commensurate with demand; our failure to effectively manage our growth; our inability to lease space on favorable terms; fluctuations in currency exchange rates; risks related to a security breach or cyber-attack of our website or information technology systems, and other damage to such systems; our inability to effectively manage online sales; effects of competition on our business; risks related to our inability to obtain capital on satisfactory terms or at all; disruptions in the global financial markets leading to difficulty in borrowing sufficient amounts of capital to finance the carrying costs of inventory to pay for capital expenditures and operating costs; our inability to obtain merchandise from our vendors on a timely basis and at competitive prices; the risk that our vendors may sell their products to our competitors; our dependence on key executive management, and the transition in our executive leadership; our inability to find, train and retain key personnel; labor activities and unrest; rising health care and labor costs; risks associated with our dependence on foreign imports; risks related to violations of anti-bribery and anti-kickback laws; risks related to our indebtedness; risks related to our fixed lease obligations; material damage to or interruptions in our information technology systems; risks related to litigation; product recalls and/or product liability and changes in product safety and consumer protection laws; changes in statutory, regulatory, accounting and other legal requirements; risks related to changes in estimates or projections used to assess the fair value of our intangible assets; impacts to our business as a result of the Tax Cuts and Jobs Act; seasonal fluctuations in our operating results; material disruptions in one of our Elfa manufacturing facilities; our inability to protect our intellectual property rights and claims that we have infringed third parties’  intellectual property rights; risks related to our status as a controlled company; significant fluctuations in the price of our common stock; substantial future sales of our common stock, or the perception that such sales may occur, which could depress the price of our common stock; risks related to being a public company; anti-takeover provisions in our governing documents, which could delay or prevent a change in control; reduced disclosure requirements applicable to emerging growth companies, which could make our stock less attractive to investors; and our failure to establish and maintain effective internal controls. Other important risk factors that could affect the outcome of the events set forth in these statements and that could affect our operating results and financial condition are described in the “Risk Factors” section of our Annual Report on Form 10-K for the fiscal year ended March 31, 2018, filed with the Securities and Exchange Commission (the “SEC”) on May 31, 2018.

We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. These forward-looking statements speak only as of the date of this report. Because forward-looking statements are inherently subject to risks and uncertainties, you should not rely on these forward-looking statements as predictions of future

19

events. Except as required by applicable law, we do not plan to publicly update or revise any forward-looking statements contained herein after the date of this report, whether as a result of any new information, future events or otherwise.

Unless the context otherwise requires, references in this Quarterly Report on Form 10-Q to the “Company,” “we,” “us,” and “our” refer to The Container Store Group, Inc. and, where appropriate, its subsidiaries.

We follow a 4-4-5 fiscal calendar, whereby each fiscal quarter consists of thirteen weeks grouped into two four-week “months” and one five-week “month”, and our fiscal year is the 52- or 53-week period ending on the Saturday closest to March 31. Fiscal 2018 ends on March 30, 2019 and fiscal 2017 ended on March 31, 2018. The second quarter of fiscal 2018 ended on September 29, 2018 and the second quarter of fiscal 2017 ended on September 30, 2017, and both included thirteen weeks.

Overview

The Container Store® is the original and leading specialty retailer of storage and organization products and solutions in the United States and the only national retailer solely devoted to the category. We provide a collection of creative, multifunctional and customizable storage and organization solutions that are sold in our stores and online through a high-service, differentiated shopping experience. Our vision is to be a beloved brand and the first choice for customized organization solutions and services. Our customers are highly educated, very busy and primarily homeowners with a higher than average household income. We service them with storage and organization solutions that help them accomplish projects, maximize their space, and make the most of their home. 

Our operations consist of two operating segments:

The Container Store (“TCS”), which consists of our retail stores, website and call center, as well as our installation and organizational services business. As of September 29, 2018, we operated 92 stores with an average size of approximately 25,000 square feet 19,000 selling square feet) in 33 states and the District of Columbia. We allow our customers to shop with us in a variety of ways—anywhere, anytime, any way they want through a multi-channel shopping experience. Our stores receive substantially all of our products directly from our distribution center co-located with our corporate headquarters and call center in Coppell, Texas.

Elfa, The Container Store, Inc.’s wholly-owned Swedish subsidiary, Elfa International AB (“Elfa”), which designs and manufactures component-based shelving and drawer systems and made-to-measure sliding doors. Elfa was founded in 1948 and is headquartered in Malmö, Sweden. Elfa’s shelving and drawer systems are customizable for any area of the home, including closets, kitchens, offices and garages. Elfa operates three manufacturing facilities with two located in Sweden and one in Poland. The Container Store began selling elfa® products in 1978 and acquired Elfa in 1999. Today our TCS segment is the exclusive distributor of elfa® products in the U.S. Elfa also sells its products on a wholesale basis to various retailers in approximately 30 countries around the world, with a concentration in the Nordic region of Europe.

Optimization Plan

As previously announced in fiscal 2017, we launched a four-part optimization plan to drive improved sales and profitability (the “Optimization Plan”). This plan includes sales initiatives, certain full-time position eliminations at TCS, organizational realignment at Elfa and ongoing savings and efficiency efforts.

In fiscal 2018, we expect to complete the Optimization Plan through the execution of a price optimization initiative. The price optimization initiative is designed to maximize sales and gross profit. We incurred approximately $4.9 million of pre-tax charges associated with the implementation of the price optimization initiative in the first quarter of fiscal 2018 and do not currently expect to incur additional costs for the Optimization Plan in the remainder of fiscal 2018.

20

Note on Dollar Amounts

All dollar amounts in this Management’s Discussion and Analysis of Financial Condition and Results of Operations are in thousands, except per share amounts and unless otherwise stated.

Results of Operations

The following data represents the amounts shown in our unaudited consolidated statements of operations expressed in dollars and as a percentage of net sales and operating data for the periods presented. For segment data, see Note 10 to our unaudited consolidated financial statements included elsewhere in this Quarterly Report on Form 10-Q.

	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	September 29,		September 30,		September 29,		September 30,
	2018		2017		2018		2017
Net sales	$	224,453	$	218,410	$	420,276	$	401,478
Cost of sales (excluding depreciation and amortization)		93,878		92,036		174,930		171,494
Gross profit		130,575		126,374		245,346		229,984
Selling, general, and administrative expenses (excluding depreciation and amortization)		105,656		106,332		212,261		202,972
Stock-based compensation		769		510		1,355		1,004
Pre-opening costs		881		1,418		1,227		2,804
Depreciation and amortization		9,128		9,505		18,465		19,047
Other expenses		24		623		217		4,157
Loss on disposal of assets		—		102		40		153
Income (loss) from operations		14,117		7,884		11,781		(153)
Interest expense, net		7,377		5,873		15,285		10,098
Loss on extinguishment of debt		2,082		2,369		2,082		2,369
Income (loss) before taxes		4,658		(358)		(5,586)		(12,620)
Provision (benefit) for income taxes		1,417		517		(2,063)		(4,068)
Net income (loss)	$	3,241	$	(875)	$	(3,523)	$	(8,552)

21

	Thirteen Weeks Ended						Twenty-Six Weeks Ended
	September 29,			September 30,			September 29,			September 30,
	2018			2017			2018			2017
Percentage of net sales:
Net sales		100.0	%		100.0	%		100.0	%		100.0	%
Cost of sales (excluding depreciation and amortization)		41.8	%		42.1	%		41.6	%		42.7	%
Gross profit		58.2	%		57.9	%		58.4	%		57.3	%
Selling, general, and administrative expenses (excluding depreciation and amortization)		47.1	%		48.7	%		50.5	%		50.6	%
Stock‑based compensation		0.3	%		0.2	%		0.3	%		0.3	%
Pre‑opening costs		0.4	%		0.6	%		0.3	%		0.7	%
Depreciation and amortization		4.1	%		4.4	%		4.4	%		4.7	%
Other expenses		0.0	%		0.3	%		0.1	%		1.0	%
Loss on disposal of assets		0.0	%		0.0	%		0.0	%		0.0	%
Income (loss) from operations		6.3	%		3.6	%		2.8	%		0.0	%
Interest expense, net		3.3	%		2.7	%		3.6	%		2.5	%
Loss on extinguishment of debt		0.9			1.1			0.5			0.6
Income (loss) before taxes		2.1	%		(0.2)	%		(1.3)	%		(3.1)	%
Provision (benefit) for income taxes		0.6	%		0.2	%		(0.5)	%		(1.0)	%
Net income (loss)		1.4	%		(0.4)	%		(0.8)	%		(2.1)	%
Operating data:
Comparable store sales growth for the period (1)		1.3	%		1.9	%		2.9	%		0.4	%
Number of stores open at end of period		92			88			92			88
Non‑GAAP measures (2):
Adjusted EBITDA (3)	$	24,347		$	26,516		$	36,738		$	32,946
Adjusted net income (4)	$	4,748		$	5,544		$	736		$	70
Adjusted net income per common share—diluted (4)	$	0.10		$	0.12		$	0.02		$	$ 0.00

(1) A store is included in the comparable store sales calculation on the first day of the sixteenth full fiscal month following the store’s opening. Comparable store sales reflect the point at which merchandise and service orders are fulfilled and delivered to customers, excluding shipping and delivery, and are net of discounts and returns. When a store is relocated, we continue to consider net sales from that store to be comparable store sales. Website, call center and business-to-business net sales are also included in calculations of comparable store sales.

(2) We have presented EBITDA, Adjusted EBITDA, adjusted net income, and adjusted net income per diluted share as supplemental measures of financial performance that are not required by, or presented in accordance with, GAAP. These non-GAAP measures should not be considered as alternatives to net income (loss) as a measure of financial performance or cash flows from operations as a measure of liquidity, or any other performance measure derived in accordance with GAAP and they should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. These non-GAAP measures are key metrics used by management, our board of directors, and LGP to assess our financial performance. We present these non-GAAP measures because we believe they assist investors in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance and because we believe it is useful for investors to see the measures that management uses to evaluate the Company.  These non-GAAP measures are also frequently used by analysts, investors and other interested parties to evaluate companies in our industry. In evaluating these non-GAAP measures, you should be aware that in the future we will incur expenses that are the same as or similar to some of the adjustments in this presentation. Our presentation of these non-GAAP measures should not be construed to imply that our future results will be unaffected by any such adjustments. Management compensates for these limitations by relying on our GAAP results in addition to using non-GAAP measures supplementally. Our non-GAAP measures are not necessarily comparable to other similarly titled captions of other companies due to different methods of calculation. Please refer to footnotes (3) and (4) of this table for further information regarding why we believe each non-GAAP measure provides useful information to investors regarding our financial condition and results of operations, as well as the additional purposes for which management uses each non-GAAP financial measure.

22

Additionally, this Management’s Discussion and Analysis also refers to Elfa third-party net sales after the conversion of Elfa’s net sales from Swedish krona to U.S. dollars using the prior year’s conversion rate. The Company believes the disclosure of Elfa third-party net sales without the effects of currency exchange rate fluctuations helps investors understand the Company’s underlying performance.

(3) EBITDA and Adjusted EBITDA have been presented in this Quarterly Report on Form 10-Q as supplemental measures of financial performance that are not required by, or presented in accordance with, GAAP. We define EBITDA as net income before interest, taxes, depreciation, and amortization. Adjusted EBITDA is calculated in accordance with our Secured Term Loan Facility and the Revolving Credit Facility and is one of the components for performance evaluation under our executive compensation programs. Adjusted EBITDA reflects further adjustments to EBITDA to eliminate the impact of certain items, including certain non-cash and other items that we do not consider in our evaluation of ongoing operating performance from period to period as discussed further below.

EBITDA and Adjusted EBITDA, are included in this Quarterly Report on Form 10-Q because they are key metrics used by management, our board of directors and LGP to assess our financial performance. In addition, we use Adjusted EBITDA in connection with covenant compliance and executive performance evaluations, and we use Adjusted EBITDA to supplement GAAP measures of performance to evaluate the effectiveness of our business strategies, to make budgeting decisions and to compare our performance against that of other peer companies using similar measures. We believe it is useful for investors to see the measures that management uses to evaluate the Company, its executives and our covenant compliance, as applicable. EBITDA and Adjusted EBITDA are also frequently used by analysts, investors and other interested parties to evaluate companies in our industry.

EBITDA and Adjusted EBITDA are not GAAP measures of our financial performance or liquidity and should not be considered as alternatives to net income (loss) as a measure of financial performance or cash flows from operations as a measure of liquidity, or any other performance measure derived in accordance with GAAP and they should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items. Additionally, EBITDA and Adjusted EBITDA are not intended to be measures of free cash flow for management’s discretionary use, as they do not reflect certain cash requirements such as tax payments, debt service requirements, capital expenditures, store openings and certain other cash costs that may recur in the future. EBITDA and Adjusted EBITDA contain certain other limitations, including the failure to reflect our cash expenditures, cash requirements for working capital needs and cash costs to replace assets being depreciated and amortized. In evaluating Adjusted EBITDA, you should be aware that in the future we will incur expenses that are the same as or similar to some of the adjustments in this presentation, such as pre-opening costs and stock compensation expense. Our presentation of Adjusted EBITDA should not be construed to imply that our future results will be unaffected by any such adjustments. Management compensates for these limitations by relying on our GAAP results in addition to using EBITDA and Adjusted EBITDA supplementally. Our measures of EBITDA and Adjusted EBITDA margin are not necessarily comparable to other similarly titled captions of other companies due to different methods of calculation.

A reconciliation of net income (loss) to EBITDA and Adjusted EBITDA is set forth below:

23

	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	September 29,		September 30,		September 29,		September 30,
	2018		2017		2018		2017
Net income (loss)	$	3,241	$	(875)	$	(3,523)	$	(8,552)
Depreciation and amortization		9,128		9,505		18,465		19,047
Interest expense, net		7,377		5,873		15,285		10,098
Income tax provision (benefit)		1,417		517		(2,063)		(4,068)
EBITDA		21,163		15,020		28,164		16,525
Pre-opening costs (a)		881		1,418		1,227		2,804
Non-cash rent (b)		(581)		(276)		(1,218)		(737)
Stock-based compensation (c)		769		510		1,355		1,004
Loss on extinguishment of debt (d)		2,082		2,369		2,082		2,369
Foreign exchange losses (e)		9		130		47		54
Optimization Plan implementation charges (f)		—		6,786		4,864		10,320
Elfa manufacturing facility closure (g)		—		517		—		517
Other adjustments (h)		24		42		217		90
Adjusted EBITDA	$	24,347	$	26,516	$	36,738	$	32,946

(a) Non-capital expenditures associated with opening new stores and relocating stores, including rent, marketing expenses, travel and relocation costs, and training costs. We adjust for these costs to facilitate comparisons of our performance from period to period.

(b) Reflects the extent to which our annual GAAP rent expense has been above or below our cash rent payment due to lease accounting adjustments. The adjustment varies depending on the average age of our lease portfolio (weighted for size), as our GAAP rent expense on younger leases typically exceeds our cash cost, while our GAAP rent expense on older leases is typically less than our cash cost.

(c) Non-cash charges related to stock-based compensation programs, which vary from period to period depending on volume and vesting timing of awards. We adjust for these charges to facilitate comparisons from period to period.

(d) Loss recorded as a result of the amendments made to the Senior Secured Term Loan Facility in September 2018 and the amendments made to the Senior Secured Term Loan Facility and the Revolving Credit Facility in August 2017, which we do not consider in our evaluation of our ongoing operations.

(e) Realized foreign exchange transactional gains/losses our management does not consider in our evaluation of our ongoing operations.

(f) Charges incurred to implement our Optimization Plan, which include certain consulting costs recorded in selling, general and administrative expenses in the first quarter of fiscal 2018 and the first and second quarters of fiscal 2017, cash severance payments associated with the elimination of certain full-time positions at the TCS segment recorded in other expenses in the first and second quarters of fiscal 2017, and cash severance payments associated with organizational realignment at the Elfa segment recorded in other expenses in the first and second quarters of fiscal 2017, which we do not consider in our evaluation of ongoing performance.

(g) Charges related to the closure of an Elfa manufacturing facility in Lahti, Finland in December 2017, recorded in other expenses, which we do not consider in our evaluation of our ongoing performance.

(h) Other adjustments include amounts our management does not consider in our evaluation of our ongoing operations, including certain severance and other charges.

(4) Adjusted net income and adjusted net income per diluted share have been presented in this Quarterly Report on Form 10-Q as supplemental measures of financial performance that are not required by, or presented in accordance with, GAAP. We define adjusted net income as net income (loss) before distributions accumulated to preferred

24

shareholders, stock-based compensation and other costs in connection with our IPO, restructuring charges, impairment charges related to intangible assets, losses on extinguishment of debt, certain gains on disposal of assets, certain management transition costs incurred and benefits realized, charges incurred as part of the implementation of our Optimization Plan, charges associated with an Elfa manufacturing facility closure, and the tax impact of these adjustments and other unusual or infrequent tax items. We define adjusted net income per diluted share as adjusted net income divided by the diluted weighted average common shares outstanding. We use adjusted net income and adjusted net income per diluted share to supplement GAAP measures of performance to evaluate the effectiveness of our business strategies, to make budgeting decisions and to compare our performance against that of other peer companies using similar measures. We present adjusted net income and adjusted net income per diluted share because we believe they assist investors in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance and because we believe it is useful for investors to see the measures that management uses to evaluate the Company.

A reconciliation of the GAAP financial measures of net income (loss) and net income (loss) per diluted share to the non-GAAP financial measures of adjusted net income and adjusted net income per diluted share is set forth below:

	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	September 29,		September 30,		September 29,		September 30,
	2018		2017		2018		2017
Numerator:
Net income (loss)	$	3,241	$	(875)	$	(3,523)	$	(8,552)
Elfa manufacturing facility closure (a)		—		517		—		517
Loss on extinguishment of debt (b)		2,082		2,369		2,082		2,369
Optimization Plan implementation charges (c)		—		6,786		4,864		10,320
Taxes (d)		(575)		(3,253)		(2,687)		(4,584)
Adjusted net income	$	4,748	$	5,544	$	736	$	70
Denominator:
Weighted-average common shares outstanding—diluted		48,519,166		48,058,231		48,138,907		48,053,084
Net income per common share—diluted	$	0.07	$	(0.02)	$	(0.07)	$	(0.18)
Adjusted net income per common share—diluted	$	0.10	$	0.12	$	0.02	$	0.00

(a) Charges related to the closure of an Elfa manufacturing facility in Lahti, Finland in December 2017, recorded in other expenses, which we do not consider in our evaluation of our ongoing performance.

(b) Loss recorded as a result of the amendments made to the Senior Secured Term Loan Facility in September 2018 and the amendments made to the Senior Secured Term Loan Facility and the Revolving Credit Facility in August 2017, which we do not consider in our evaluation of our ongoing operations.

(c) Charges incurred to implement our Optimization Plan, which include certain consulting costs recorded in selling, general and administrative expenses in the first quarter of fiscal 2018 and the first and second quarters of fiscal 2017, cash severance payments associated with the elimination of certain full-time positions at the TCS segment recorded in other expenses in the first and second quarters of fiscal 2017, and cash severance payments associated with organizational realignment at the Elfa segment recorded in other expenses in the first and second quarters of fiscal 2017, which we do not consider in our evaluation of ongoing performance.

(d) Tax impact of adjustments to net income (loss), as well as the estimated impact of the Tax Cuts and Jobs Act enacted in fiscal 2017 and the tax benefit recorded in the first quarter of fiscal 2018 as a result of a reduction in the Swedish tax rate, which are considered to be unusual or infrequent tax items, all of which we do not consider in our evaluation of ongoing performance.

25

Thirteen Weeks Ended September 29, 2018 Compared to Thirteen Weeks Ended September 30, 2017

Net sales

The following table summarizes our net sales for each of the thirteen weeks ended September 29, 2018 and September 30, 2017:

	September 29, 2018		% total		September 30, 2017		% total
TCS net sales	$	208,915	93.1	%	$	202,321	92.6	%
Elfa third party net sales		15,538	6.9	%		16,089	7.4	%
Net sales	$	224,453	100.0	%	$	218,410	100.0	%

Net sales in the thirteen weeks ended September 29, 2018 increased by $6,043, or 2.8%, compared to the thirteen weeks ended September 30, 2017. This increase is comprised of the following components:

	Net sales
Net sales for the thirteen weeks ended September 30, 2017	$	218,410
Incremental net sales increase (decrease) due to:
Comparable stores (including a $3,082, or 18.4%, increase in online sales)		2,639
New stores		3,850
Elfa third party net sales (excluding impact of foreign currency translation)		934
Impact of foreign currency translation on Elfa third party net sales		(1,485)
Shipping and delivery		105
Net sales for the thirteen weeks ended September 29, 2018	$	224,453

In the thirteen weeks ended September 29, 2018, comparable stores generated a $2,639, or 1.3%, increase in net sales.  Additionally, six new stores generated $3,850 of incremental net sales, four of which were opened during fiscal 2017 and two of which were opened in the first twenty-six weeks of fiscal 2018. Elfa third party net sales decreased $551 in the thirteen weeks ended September 29, 2018. After converting Elfa’s third party net sales from Swedish krona to U.S. dollars using the prior year’s conversion rate for both the thirteen weeks ended September 29, 2018 and thirteen weeks ended September 30, 2017, Elfa third party net sales increased $934 primarily due to higher net sales in Nordic markets.

Gross profit and gross margin

Gross profit in the thirteen weeks ended September 29, 2018 increased by $4,201, or 3.3%, compared to the thirteen weeks ended September 30, 2017. The increase in gross profit was primarily the result of increased consolidated net sales, combined with an increase in consolidated gross margin. The following table summarizes the gross margin for the thirteen weeks ended September 29, 2018 and September 30, 2017 by segment and total. The segment gross margins include the impact of inter-segment net sales from the Elfa segment to the TCS segment:

	September 29, 2018		September 30, 2017
TCS gross margin	57.8	%	57.1	%
Elfa gross margin	34.9	%	38.2	%
Total gross margin	58.2	%	57.9	%

TCS gross margin increased 70 basis points primarily due to lower cost of goods associated with the Optimization Plan, partially offset by higher promotional activities and increased costs associated with shipping services. Elfa gross margin decreased 330 basis points primarily due to higher direct materials costs attributable to a shift in product mix and a weaker Swedish krona during the quarter. In total, gross margin increased 30 basis points primarily due to the increase in TCS gross margin during the quarter.

26

Selling, general and administrative expenses

Selling, general and administrative expenses (“SG&A”) in the thirteen weeks ended September 29, 2018 decreased by $676, or 0.6%, compared to the thirteen weeks ended September 30, 2017. As a percentage of consolidated net sales, SG&A decreased by 160 basis points. The following table summarizes SG&A as a percentage of total net sales for the thirteen weeks ended September 29, 2018 and September 30, 2017:

	September 29, 2018		September 30, 2017
	% of Net sales		% of Net sales
TCS selling, general and administrative	44.1	%	45.0	%
Elfa selling, general and administrative	3.0	%	3.7	%
Total selling, general and administrative	47.1	%	48.7	%

TCS selling, general and administrative expenses decreased by 90 basis points as a percentage of consolidated net sales. This was primarily due to consulting costs incurred as part of the implementation of the Optimization Plan in the second quarter of fiscal 2017, which contributed 310 basis points to the decrease in the second quarter of fiscal 2018. This was partially offset by a 220 basis points increase in SG&A expense as a percentage of net sales, primarily due to increased marketing expense associated with the branding campaign launch in the second quarter of fiscal 2018, as well as higher payroll and self-insurance costs.Elfa selling, general and administrative expenses decreased by 70 basis points as a percentage of consolidated net sales, primarily due to ongoing savings and efficiency efforts.

Pre-opening costs

Pre-opening costs decreased by $537, or 37.9%, in the thirteen weeks ended September 29, 2018 to $881, as compared to $1,418 in the thirteen weeks ended September 30, 2017. The decrease is primarily due to the incurrence of pre-opening costs in the second quarter of fiscal 2017 for two stores that opened early in the third quarter of fiscal 2017. We opened one store in the thirteen weeks ended September 29, 2018, and we opened one store in the thirteen weeks ended September 30, 2017.

Other expenses

Other expenses of $24 were recorded in the thirteen weeks ended September 29, 2018, as compared to $623 in the thirteen weeks ended September 30, 2017. The $599 decrease in other expenses is primarily due to expenses incurred in the first half of fiscal 2017 in connection with the closure of the Elfa manufacturing facility in Lahti, Finland in December 2017.

Interest expense and loss on extinguishment of debt

Interest expense increased by $1,504, or 25.6%, in the thirteen weeks ended September 29, 2018 to $7,377, as compared to $5,873 in the thirteen weeks ended September 30, 2017.  On September 14, 2018, we entered into a fifth amendment (the “Fifth Amendment”) to the Credit Agreement dated as of April 6, 2012 (“Senior Secured Term Loan Facility”). The Fifth Amendment amended the Senior Secured Term Loan Facility to, among other things, decrease the applicable interest rate margin to 5.00% for LIBOR loans and 4.00% for base rate loans.  The lower interest expense as a result of the Fifth Amendment partly offset the higher interest expense resulting from a previous amendment in August 2017, which increased the applicable interest rate margins.  As a result of entering the Fifth Amendment, we expect to incur approximately $28,000 of total interest expense in fiscal 2018.

Additionally, we recorded a loss on extinguishment of debt of $2,082 and $2,369 in the second quarters of fiscal 2018 and 2017, respectively, as a result of the amendments to the Senior Secured Term Loan Facility.

Taxes

The provision for income taxes in the thirteen weeks ended September 29, 2018 was $1,417 as compared to $517 in the thirteen weeks ended September 30, 2017. The effective tax rate for the thirteen weeks ended September 29, 2018 was

27

30.4%, as compared to -144.4% in the thirteen weeks ended September 30, 2017. The increase in the effective tax rate is primarily due to the impact of a pre-tax income position in the second quarter of fiscal 2018, as compared to a pre-tax loss position in the second quarter of fiscal 2017.

Twenty-Six Weeks Ended September 29, 2018 Compared to Twenty-Six Weeks Ended September 30, 2017

Net sales

The following table summarizes our net sales for each of the twenty-six weeks ended September 29, 2018 and September 30, 2017:

	September 29, 2018		% total		September 30, 2017		% total
TCS net sales	$	388,997	92.6	%	$	369,380	92.0	%
Elfa third party net sales		31,279	7.4	%		32,098	8.0	%
Net sales	$	420,276	100.0	%	$	401,478	100.0	%

Net sales in the twenty-six weeks ended September 29, 2018 increased by $18,798, or 4.7%, compared to the twenty-six weeks ended September 30, 2017. This increase is comprised of the following components:

	Net sales
Net sales for the twenty-six weeks ended September 30, 2017	$	401,478
Incremental net sales increase (decrease) due to:
Comparable stores (including a $6,710, or 21.9%, increase in online sales)		10,368
New stores		9,129
Elfa third party net sales (excluding impact of foreign currency translation)		423
Impact of foreign currency translation on Elfa third party net sales		(1,243)
Shipping and delivery		121
Net sales for the twenty-six weeks ended September 29, 2018	$	420,276

In the twenty-six weeks ended September 29, 2018, comparable stores generated a $10,368, or 2.9%, increase in net sales.  Additionally, six new stores generated $9,129 of incremental net sales, four of which were opened during fiscal 2017 and two of which were opened in the first twenty-six weeks of fiscal 2018. Elfa third party net sales decreased $820 in the twenty-six weeks ended September 29, 2018. After converting Elfa’s third party net sales from Swedish krona to U.S. dollars using the prior year’s conversion rate for both the twenty-six weeks ended September 29, 2018 and twenty-six weeks ended September 30, 2017, Elfa third party net sales increased $423 primarily due to higher net sales in Nordic markets.

Gross profit and gross margin

Gross profit in the twenty-six weeks ended September 29, 2018 increased by $15,362, or 6.7%, compared to the twenty-six weeks ended September 30, 2017. The increase in gross profit was primarily the result of increased consolidated net sales, combined with an increase in consolidated gross margin. The following table summarizes the gross margin for the twenty-six weeks ended September 29, 2018 and September 30, 2017 by segment and total. The segment gross margins include the impact of inter-segment net sales from the Elfa segment to the TCS segment:

	September 29, 2018		September 30, 2017
TCS gross margin	57.9	%	56.8	%
Elfa gross margin	36.0	%	38.6	%
Total gross margin	58.4	%	57.3	%

TCS gross margin increased 110 basis points primarily due to lower cost of goods associated with the Optimization Plan, partially offset by increased costs associated with shipping services and higher promotional activities. Elfa gross margin decreased 260 basis points primarily due to higher direct materials costs attributable to a shift in product mix and a

28

weaker Swedish krona during the first half of fiscal 2018. In total, gross margin increased 110 basis points primarily due to the increase in TCS gross margin during the first half of fiscal 2018.

Selling, general and administrative expenses

SG&A in the twenty-six weeks ended September 29, 2018 increased by $9,289, or 4.6%, compared to the twenty-six weeks ended September 30, 2017. As a percentage of consolidated net sales, SG&A decreased by 10 basis points. The following table summarizes SG&A as a percentage of total net sales for the twenty-six weeks ended September 29, 2018 and September 30, 2017:

	September 29, 2018		September 30, 2017
	% of Net sales		% of Net sales
TCS selling, general and administrative	47.0	%	46.4	%
Elfa selling, general and administrative	3.5	%	4.2	%
Total selling, general and administrative	50.5	%	50.6	%

TCS selling, general and administrative expenses increased by 60 basis points as a percentage of consolidated net sales. The increase is primarily due to increased marketing expense associated with the branding campaign launch in the second quarter of fiscal 2018, as well as higher self-insurance and payroll costs during the first half of the year. These increases were partially offset by a 50 basis points decrease related to consulting costs as part of the implementation of the Optimization Plan in the first twenty-six weeks of fiscal 2018 compared to the prior year comparable period. Elfa selling, general and administrative expenses decreased by 70 basis points as a percentage of consolidated net sales, primarily due to ongoing savings and efficiency efforts.

Pre-opening costs

Pre-opening costs decreased by $1,577, or 56.2%, in the twenty-six weeks ended September 29, 2018 to $1,227, as compared to $2,804 in the twenty-six weeks ended September 30, 2017. We opened two stores in the twenty-six weeks ended September 29, 2018, and we opened two stores in the twenty-six weeks ended September 30, 2017. The decrease is primarily due to the incurrence of pre-opening costs in the twenty-six weeks ended September 30, 2017 for two stores that opened early in the third quarter of fiscal 2017.

Other expenses

Other expenses of $217 were recorded in the twenty-six weeks ended September 29, 2018, as compared to $4,157 in the twenty-six weeks ended September 30, 2017. The $3,940 decrease in other expenses is primarily due to severance costs incurred in the first twenty-six weeks of fiscal 2017 associated with the Optimization Plan.

Interest expense and loss on extinguishment of debt

Interest expense increased by $5,187, or 51.4%, in the twenty-six weeks ended September 29, 2018 to $15,285, as compared to $10,098 in the twenty-six weeks ended September 30, 2017.  The increase is primarily due to the amendment of our Senior Secured Term Loan Facility in the second quarter of fiscal 2017, which increased the applicable interest rate margins.

Additionally, we recorded a loss on extinguishment of debt of $2,082 and $2,369 in the second quarters of fiscal 2018 and 2017, respectively, as a result of the amendments to the Senior Secured Term Loan Facility.

Taxes

The benefit for income taxes in the twenty-six weeks ended September 29, 2018 was $2,063 as compared to a benefit of $4,068, in the twenty-six weeks ended September 30, 2017. The effective tax rate for the twenty-six weeks ended September 29, 2018 was 36.9%, as compared to 32.2% in the twenty-six weeks ended September 30, 2017. The increase

29

in the effective tax rate is primarily due to the benefit for the remeasurement of deferred tax balances recorded in the first quarter of fiscal 2018 as a result of a change in the Swedish tax rate.

Liquidity and Capital Resources

We rely on cash flows from operations, our $100,000 asset-based revolving credit agreement (the “Revolving Credit Facility” as further discussed under “Revolving Credit Facility” below), and the SEK 140.0 million (approximately $15.8 million as of September 29, 2018) 2014 Elfa revolving credit facility (the “2014 Elfa Revolving Credit Facility” as further discussed under “2014 Elfa Senior Secured Credit Facilities” below) as our primary sources of liquidity. Our primary cash needs are for merchandise inventories, direct materials, payroll, store rent, capital expenditures associated with opening new stores and updating existing stores, as well as information technology and infrastructure, including our existing and future distribution centers, and Elfa manufacturing facility enhancements. The most significant components of our operating assets and liabilities are merchandise inventories, accounts receivable, prepaid expenses and other assets, accounts payable, other current and non-current liabilities, taxes receivable and taxes payable. Our liquidity fluctuates as a result of our building inventory for key selling periods, and as a result, our borrowings are generally higher during these periods when compared to the rest of our fiscal year. Our borrowings generally increase in our second and third fiscal quarters as we prepare for Our Annual Shelving Sale, the holiday season, and Our Annual elfa® Sale. We believe that cash expected to be generated from operations and the availability of borrowings under the Revolving Credit Facility and the 2014 Elfa Revolving Credit Facility will be sufficient to meet liquidity requirements, anticipated capital expenditures, and payments due under our existing credit facilities for at least the next 12 months. In the future, we may seek to raise additional capital, which could be in the form of loans, bonds, convertible debt or equity, to fund our operations and capital expenditures. There can be no assurance that we will be able to raise additional capital on favorable terms.

At September 29, 2018, we had $7,212 of cash, of which $3,327 was held by our foreign subsidiaries. In addition, we had $58,945 of additional availability under the Revolving Credit Facility and approximately $14,641 of additional availability under the 2014 Elfa Revolving Credit Facility as of September 29, 2018. There were $3,852 in letters of credit outstanding under the Revolving Credit Facility and other contracts at that date.

Pursuant to the Tax Act, we will be required to pay a one-time transition tax on earnings of certain foreign subsidiaries that were previously tax deferred. We recorded a provisional amount of $8,521 for the one-time transition tax in fiscal 2017, which is required to be paid in installments over 8 years. Future amounts earned in our foreign subsidiaries are not expected to be subject to federal income taxes upon transfer to the United States.  However, if these funds were transferred to the United States, we may be required to pay taxes in certain international jurisdictions as well as certain states. It is our intent to indefinitely reinvest these funds outside the United States. 

30

Cash flow analysis

A summary of our operating, investing and financing activities are shown in the following table:

	Twenty-Six Weeks Ended
	September 29,		September 30,
	2018		2017
Net cash provided by operating activities	$	8,136	$	22,956
Net cash used in investing activities		(10,662)		(13,111)
Net cash provided by (used in) financing activities		1,774		(10,824)
Effect of exchange rate changes on cash		(435)		388
Net decrease in cash	$	(1,187)	$	(591)
Free cash flow (Non-GAAP)(1)	$	(2,533)	$	9,827

(1) See below for a discussion of this non-GAAP financial measure and reconciliation to its most directly comparable GAAP financial measure

Net cash provided by operating activities

Cash from operating activities consists primarily of net income (loss) adjusted for non-cash items, including depreciation and amortization, deferred taxes and the effect of changes in operating assets and liabilities.

Net cash provided by operating activities was $8,136 for the twenty-six weeks ended September 29, 2018. Non-cash items of $20,433 were partially offset by net loss of $3,523 and a net change in operating assets and liabilities of $8,774. The net change in operating assets and liabilities is primarily due to an increase in merchandise inventory and a decrease in income taxes payable, partially offset by a decrease in accounts payable and accrued liabilities during the twenty-six weeks ended September 29, 2018.

Net cash provided by operating activities was $22,956 for the twenty-six weeks ended September 30, 2017. Non-cash items of $19,664 and a net change in operating assets and liabilities of $11,844, primarily due to an increase in accounts payable and accrued liabilities, were partially offset by net loss of $8,552 during the twenty-six weeks ended September 30, 2017.

Net cash used in investing activities

Investing activities consist primarily of capital expenditures for new store openings, existing store remodels, infrastructure, information systems, and our distribution centers.

Our total capital expenditures for the twenty-six weeks ended September 29, 2018 were $10,669 with new store openings, relocations and existing store remodels accounting for slightly less than half of spending at $5,099. We opened two stores during the twenty-six weeks ended September 29, 2018. The remaining capital expenditures of $5,570 were primarily for investments in our distribution centers and information technology.

Our total capital expenditures for the twenty-six weeks ended September 30, 2017 were $13,129 with new store openings, relocations and existing store remodels accounting for more than half of spending at $7,844. We opened two new stores during the twenty-six weeks ended September 30, 2017. The remaining capital expenditures of $5,285 were primarily for investments in information technology, our corporate offices and distribution center enhancements.

Net cash provided by financing activities

Financing activities consist primarily of borrowings and payments under the Senior Secured Term Loan Facility, the Revolving Credit Facility, and the Elfa Revolving Credit Facility.

31

Net cash provided by financing activities was $1,774 for the twenty-six weeks ended September 29, 2018. This included proceeds of $25,000 from borrowings under the Revolving Credit Facility combined with net proceeds of $1,137 from borrowings under the 2014 Elfa Revolving Credit Facility to support higher working capital needs. The net proceeds of the revolver borrowings were partially offset by net payments of $21,997 for repayment of long-term indebtedness, debt issuance costs of $2,244, and $122 for taxes paid with the withholding of shares upon vesting of restricted stock awards.

Net cash used in financing activities was $10,824 for the twenty-six weeks ended September 30, 2017. This included $11,234 for payment of debt issuance costs, net payments of $19,551 for repayment of long-term indebtedness, and $39 for taxes paid with the withholding of shares upon vesting of restricted stock awards partially offset by net proceeds of $20,000 from borrowings under the Revolving Credit Facility.

As of September 29, 2018, TCS had a total of $58,945 of unused borrowing availability under the Revolving Credit Facility, and $25,000 of borrowings outstanding under the Revolving Credit Facility.

As of September 29, 2018, Elfa had a total of $14,641 of unused borrowing availability under the 2014 Elfa Revolving Credit Facility and $1,128 borrowings outstanding under the 2014 Elfa Revolving Credit Facility.

Free cash flow (Non-GAAP)

We present free cash flow, which we define as net cash provided by (used in) operating activities in a period minus payments for property and equipment made in that period, because we believe it is a useful indicator of the Company's overall liquidity, as the amount of free cash flow generated in any period is representative of cash that is available for debt repayment, investment, and other discretionary and non-discretionary cash uses. Accordingly, we believe that free cash flow provides useful information to investors in understanding and evaluating our liquidity in the same manner as management. Our definition of free cash flow is limited in that it does not solely represent residual cash flows available for discretionary expenditures due to the fact that the measure does not deduct the payments required for debt service and other contractual obligations. Therefore, we believe it is important to view free cash flow as a measure that provides supplemental information to our Consolidated Statements of Cash Flows. Although other companies report their free cash flow, numerous methods may exist for calculating a company's free cash flow. As a result, the method used by our management to calculate our free cash flow may differ from the methods used by other companies to calculate their free cash flow.

Our free cash flow fluctuates as a result of seasonality of net sales, building inventory for key selling periods, and timing of investments in new store openings, existing store remodels, infrastructure, information systems, and our distribution center, among other things. Historically, our free cash flow has been lower in the first half of the fiscal year, due to lower net sales, operating income, and cash flows from operations, and as such, is not necessarily indicative of the free cash flow for the full year.

The following table sets forth a reconciliation of free cash flow, a non-GAAP financial measure, to net cash provided by operating activities, which we believe to be the GAAP financial measure most directly comparable to free cash flow:

	Twenty-Six Weeks Ended
	September 29,		September 30,
	2018		2017
Net cash provided by operating activities	$	8,136	$	22,956
Less: Additions to property and equipment		(10,669)		(13,129)
Free cash flow	$	(2,533)	$	9,827

Senior Secured Term Loan Facility

On April 6, 2012, The Container Store Group, Inc., The Container Store, Inc. and certain of our domestic subsidiaries entered into the Senior Secured Term Loan Facility. On September 14, 2018 (the “Effective Date”), the Company entered into a Fifth Amendment to the Senior Secured Term Loan Facility. The Fifth Amendment amended the Senior

32

Secured Term Loan Facility to, among other things, (i) extend the maturity date of the loans under the Senior Secured Term Loan Facility to September 14, 2023, (ii) decrease the applicable interest rate margin to 5.00% for LIBOR loans and 4.00% for base rate loans and, beginning from the date that a compliance certificate is delivered to the administrative agent for the fiscal year ending March 30, 2019, allow the applicable interest rate margin to step down to 4.75% for LIBOR loans and 3.75% for base rate loans upon achievement of a consolidated leverage ratio equal to or less than 2.75:1.00, and (iii) impose a 1.00% premium if a voluntary prepayment is made from the proceeds of a repricing transaction within 12 months after the Effective Date.

In connection with the Fifth Amendment, we repaid $20,000 of the outstanding loans under the Senior Secured Term Loan Facility, which reduced the aggregate principal amount of the Senior Secured Term Loan Facility to $272,500.  We drew down a net amount of approximately $10,000 on our revolving credit facility in connection with the closing of the Fifth Amendment.

The Senior Secured Term Loan Facility is secured by (a) a first priority security interest in substantially all of our assets (excluding stock in foreign subsidiaries in excess of 65%, assets of non-guarantors and certain other exceptions) (other than the collateral that secures the Revolving Credit Facility described below on a first-priority basis) and (b) a second priority security interest in the assets securing the Revolving Credit Facility described below on a first-priority basis. Obligations under the Senior Secured Term Loan Facility are guaranteed by The Container Store Group, Inc. and each of The Container Store, Inc.’s U.S. subsidiaries. The Senior Secured Term Loan Facility contains a number of covenants that, among other things, restrict our ability, subject to specified exceptions, to incur additional debt; incur additional liens and contingent liabilities; sell or dispose of assets; merge with or acquire other companies; liquidate or dissolve ourselves, engage in businesses that are not in a related line of business; make loans, advances or guarantees; engage in transactions with affiliates; and make investments. In addition, the financing agreements contain certain cross-default provisions and also require certain mandatory prepayments of the Senior Secured Term Loan Facility, among these an Excess Cash Flow requirement (as such term is defined in the Senior Secured Term Loan Facility). As of September 29, 2018, we were in compliance with all covenants and no Event of Default (as such term is defined in the Senior Secured Term Loan Facility) had occurred.

Revolving Credit Facility

On April 6, 2012, The Container Store Group, Inc., The Container Store, Inc. and certain of our domestic subsidiaries entered into an asset-based revolving credit agreement with the lenders party thereto, JPMorgan Chase Bank, N.A., as Administrative Agent and Collateral Agent, and Wells Fargo Bank, National Association, as Syndication Agent (as amended, the “Revolving Credit Facility”). The maturity date of the loans under the Revolving Credit Facility is the earlier of (i) August 18, 2022 and (ii) May 18, 2021 if any portion of the Senior Secured Term Loan Facility remains outstanding on such date and the maturity date of the Senior Secured Term Loan Facility is not extended.

The aggregate principal amount of the facility is $100,000.  Borrowings under the Revolving Credit Facility accrue interest at LIBOR+1.25%. In addition, the Revolving Credit Facility includes an uncommitted incremental revolving facility in the amount of $50,000, which is subject to receipt of lender commitments and satisfaction of specified conditions.

The Revolving Credit Facility provides that proceeds are to be used for working capital and other general corporate purposes, and allows for swing line advances of up to $15,000 and the issuance of letters of credit of up to $40,000.

The availability of credit at any given time under the Revolving Credit Facility is limited by reference to a borrowing base formula based upon numerous factors, including the value of eligible inventory, eligible accounts receivable, and reserves established by the administrative agent. As a result of the borrowing base formula, the actual borrowing availability under the Revolving Credit Facility could be less than the stated amount of the Revolving Credit Facility (as reduced by the actual borrowings and outstanding letters of credit under the Revolving Credit Facility).

The Revolving Credit Facility is secured by (a) a first-priority security interest in substantially all of our personal property, consisting of inventory, accounts receivable, cash, deposit accounts, and other general intangibles, and (b) a second-priority security interest in the collateral that secures the Senior Secured Term Loan Facility on a first-priority

33

basis, as described above (excluding stock in foreign subsidiaries in excess of 65%, and assets of non-guarantor subsidiaries and subject to certain other exceptions). Obligations under the Revolving Credit Facility are guaranteed by The Container Store Group, Inc. and each of The Container Store, Inc.’s U.S. subsidiaries.

The Revolving Credit Facility contains a number of covenants that, among other things, restrict our ability, subject to specified exceptions, to incur additional debt; incur additional liens and contingent liabilities; sell or dispose of assets; merge with or acquire other companies; liquidate or dissolve ourselves, engage in businesses that are not in a related line of business; make loans, advances or guarantees; engage in transactions with affiliates; and make investments. In addition, the financing agreements contain certain cross-default provisions. We are required to maintain a consolidated fixed-charge coverage ratio of 1.0 to 1.0 if excess availability is less than $10,000 at any time. As of September 29, 2018, we were in compliance with all covenants and no Event of Default (as such term is defined in the Revolving Credit Facility) had occurred.

2014 Elfa Senior Secured Credit Facilities

On April 1, 2014, Elfa entered into a master credit agreement with Nordea Bank AB (“Nordea”), which consists of a SEK 60.0 million (approximately $6,758 as of September 29, 2018) term loan facility (the “2014 Elfa Term Loan Facility”) and a SEK 140.0 million (approximately $15,769 as of September 29, 2018) revolving credit facility (the “2014 Elfa Revolving Credit Facility,” and together with the 2014 Elfa Term Loan Facility, the “2014 Elfa Senior Secured Credit Facilities”). The 2014 Elfa Senior Secured Credit Facilities term began on August 29, 2014 and matures on August 29, 2019, or such shorter period as provided by the agreement. The remaining balance of the 2014 Elfa Term Loan Facility was paid on February 18, 2018, which was prior to the maturity date. Elfa was required to make quarterly principal payments under the 2014 Elfa Term Loan Facility in the amount of SEK 3.0 million (approximately $338 as of September 29, 2018). The 2014 Elfa Revolving Credit Facility bears interest at Nordea’s base rate + 1.4%. In the fourth quarter of fiscal 2016, Elfa and Nordea agreed that the stated rates would apply through maturity.

The 2014 Elfa Senior Secured Credit Facilities contain a number of covenants that, among other things, restrict Elfa’s ability, subject to specified exceptions, to incur additional liens, sell or dispose of assets, merge with other companies, engage in businesses that are not in a related line of business and make guarantees. In addition, Elfa is required to maintain (i) a consolidated equity ratio (as defined in the 2014 Elfa Senior Secured Credit Facilities) of not less than 30% in year one and not less than 32.5% thereafter and (ii) a consolidated ratio of net debt to EBITDA (as defined in the 2014 Elfa Senior Secured Credit Facilities) of less than 3.2, the consolidated equity ratio tested at the end of each calendar quarter and the ratio of net debt to EBITDA tested as of the end of each fiscal quarter. As of September 29, 2018, Elfa was in compliance with all covenants and no Event of Default (as defined in the 2014 Elfa Senior Secured Credit Facilities) had occurred.

Critical accounting policies and estimates

The preparation of financial statements in accordance with generally accepted accounting principles in the United States requires management to make estimates and assumptions about future events that affect amounts reported in our consolidated financial statements and related notes, as well as the related disclosure of contingent assets and liabilities at the date of the financial statements. A summary of our significant accounting policies is included in Note 1 to our annual consolidated financial statements in our Annual Report on Form 10-K for the fiscal year ended March 31, 2018, filed with the SEC on May 31, 2018.

Certain of our accounting policies and estimates are considered critical, as these policies and estimates are the most important to the depiction of our consolidated financial statements and require significant, difficult, or complex judgments, often about the effect of matters that are inherently uncertain. Such policies are summarized in the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section of our Annual Report on Form 10-K for the fiscal year ended March 31, 2018, filed with the SEC on May 31, 2018. As of September 29, 2018, there were no significant changes to any of our critical accounting policies and estimates, with the exception of the adoption of ASU 2014-09, Revenue from Contracts with Customers, as discussed in Note 1 of our unaudited consolidated financial statements.

34

Contractual obligations

There have been no material changes to our contractual obligations as disclosed in our Annual Report on Form 10-K for the fiscal year ended March 31, 2018, filed with the SEC on May 31, 2018, other than those shown in the table below, as a result of the Fifth Amendment to our Senior Secured Term Loan Facility executed in the second quarter of fiscal 2018. The table below has been updated to reflect our contractual obligations as of September 29, 2018 related to the Fifth Amendment.

	Payments due by period
			Within
	Total		1 Year		1 ‑ 3 Years		3 ‑ 5 Years		After 5 Years
Recorded contractual obligations
Term loans	$	272,500	$	6,813	$	20,439	$	245,248	$	—
Revolving loans		26,128		1,128		25,000		—		—
Unrecorded contractual obligations
Estimated interest (1)		93,877		20,448		56,652		16,777		—
Total	$	392,505	$	28,389	$	102,091	$	262,025	$	—

(1) For purposes of this table, interest has been estimated based on interest rates in effect for our indebtedness as of September 29, 2018, and estimated borrowing levels in the future.  Actual borrowing levels and interest costs may differ.

Off Balance Sheet Arrangements

We are not party to any off balance sheet arrangements.

Recent Accounting Pronouncements

Please refer to Note 1 of our unaudited consolidated financial statements for a summary of recent accounting pronouncements.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our market risk profile as of September 29, 2018 has not materially changed since March 31, 2018. Our market risk profile as of March 31, 2018 is disclosed in our Annual Report on Form 10-K filed with the SEC on May 31, 2018. See Note 8 of Notes to our unaudited consolidated financial statements included in Part I, Item 1, of this Form 10-Q, for disclosures on our foreign currency forward contracts.

ITEM 4. CONTROLS AND PROCEDURES

Limitations on Effectiveness of Controls and Procedures

In designing and evaluating our disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated, as of the end of the period covered by this Quarterly Report on Form 10-Q, the effectiveness of our disclosure controls and

35

procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)). Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective at the reasonable assurance level as of September 29, 2018.

Changes in Internal Control

There were no changes in our internal control over financial reporting identified in management’s evaluation pursuant to Rules 13a-15(d) or 15d-15(d) of the Exchange Act during the quarter ended September 29, 2018 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

36

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We are subject to various legal proceedings and claims, including employment claims, wage and hour claims, intellectual property claims, contractual and commercial disputes and other matters that arise in the ordinary course of business. While the outcome of these and other claims cannot be predicted with certainty, management does not believe that the outcome of these matters will have a material adverse effect on our business, results of operations or financial condition on an individual basis or in the aggregate.

ITEM 1A. RISK FACTORS

There have been no material changes to our risk factors as previously disclosed in Item 1A of Part I of our Annual Report on Form 10-K for the fiscal year ended March 31, 2018, filed with the SEC on May 31, 2018.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3. DEFAULT UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

None.

37

ITEM 6. EXHIBITS

		Incorporated by Reference
Exhibit Number	Exhibit Description	Form	File No.	Exhibit	Filing Date	Filed/ Furnished Herewith
3.1	Amended and Restated Certificate of Incorporation of The Container Store Group, Inc.	10-Q	001-36161	3.1	1/10/14
3.2	Amended and Restated By-laws of The Container Store Group, Inc.	10-Q	001-36161	3.2	1/10/14
10.1	Amendment No. 5 to Term Facility Credit Agreement, dated as of September 14, 2018 among The Container Store, Inc., the guarantors party thereto, JPMorgan Chase Bank, N.A., as administrative agent and the lenders from time to time party thereto	8-K	001-36161	10.1	9/17/18
10.2	Amendment No. 6 to Term Facility Credit Agreement, dated as of October 8, 2018 among The Container Store, Inc., the guarantors party thereto, JPMorgan Chase Bank, N.A., as administrative agent and the lenders from time to time party thereto					*
31.1	Certification of Chief Executive Officer pursuant to Exchange Act Rule 13a-14(a)					*
31.2	Certification of Chief Financial Officer pursuant to Exchange Act Rule 13a-14(a)					*
32.1	Certification of the Chief Executive Officer Pursuant to 18 U.S.C. Section 1350					**
32.2	Certification of the Chief Financial Officer Pursuant to 18 U.S.C. Section 1350					**
101.INS	XBRL Instance Document					*
101.SCH	XBRL Taxonomy Extension Schema Document					*
101.CAL	XBRL Taxonomy Calculation Linkbase Document					*

38

101.DEF	XBRL Taxonomy Extension Definition Linkbase Document	*
101.LAB	XBRL Taxonomy Extension Label Linkbase Document	*
101.PRE	XBRL Taxonomy Extension Presentation	*

*     Filed herewith.

**     Furnished herewith.

39

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

The Container Store Group, Inc.

(Registrant)

Date:   November 1, 2018	\s\ Jodi L. Taylor
	Jodi L. Taylor
Chief Financial Officer and Chief Administrative Officer (duly authorized officer and Principal Financial Officer)

Date:   November 1, 2018	\s\ Jeffrey A. Miller
	Jeffrey A. Miller
Chief Accounting Officer (Principal Accounting Officer)

40

EX-10.2

Exhibit 10.2

EXECUTION VERSION

AMENDMENT No. 6, dated as of September 14, 2018 (this “Amendment”), to the Credit Agreement dated as of April 6, 2012, among THE CONTAINER STORE, INC., a Texas corporation (the “Borrower”), the Guarantors party thereto, the several banks and other financial institutions or entities from time to time parties to the Credit Agreement (the “Lenders”),JPMORGAN CHASE BANK, N.A., as Administrative Agent (the “Administrative Agent”), and the other parties thereto (as amended by Amendment No. 1 dated as of April 8, 2013, as amended by Amendment No. 2 dated as of November 27, 2013, as amended by Amendment No. 3 dated as of May 20, 2016, and as further amended by Amendment No. 4 dated as of August 18, 2017, Amendment No. 5, dated as of September 14, 2018, and as further amended, amended and restated, supplemented or otherwise modified, the “Credit Agreement”); capitalized terms used and not otherwise defined herein shall have the meanings assigned to such terms in the Credit Agreement.

WHEREAS, the Borrower desires to amend the Credit Agreement on the terms set forth herein;

WHEREAS, Section 11.01 of the Credit Agreement provides that the relevant Loan Parties and the Administrative Agent may amend the Credit Agreement and the other Loan Documents, without the consent of any Lender, to among other things, correct any obvious error;

NOW, THEREFORE, in consideration of the premises contained herein and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereto, intending to be legally bound hereby, agree as follows:

Section I. Amendment.  The Credit Agreement is, effective as of the Amendment No. 6 Effective Date, hereby amended to replace the reference to “$292,500,000” appearing in the definition of “Term B-2 Loans” with “$272,500,000.”

Section II. Effectiveness.  Section 1 of this Amendment shall become effective on the date (such date, if any, the “Amendment No. 6 Effective Date”) that the Administrative Agent shall have received an executed signature page hereto from the Borrower, the Administrative Agent and the Collateral Agent.

Section III. Counterparts.  This Amendment may be executed in counterparts (and by different parties hereto in different counterparts), each of which shall constitute an original, but all of which when taken together shall constitute a single contract.  Delivery of an executed counterpart of a signature page to this Amendment by telecopier or other electronic transmission shall be effective as delivery of a manually executed counterpart of this Amendment.

Section IV. Applicable Law.  THIS AMENDMENT AND THE RIGHTS AND OBLIGATIONS OF THE PARTIES UNDER THIS AMENDMENT SHALL BE GOVERNED BY, AND CONSTRUED AND INTERPRETED IN ACCORDANCE WITH, THE LAW OF THE STATE OF NEW YORK.

Section V. Headings.  Section and Subsection headings in this Amendment are included herein for convenience of reference only and shall not constitute a part of this Amendment for any other purpose or be given any substantive effect.

Section VI. Effect of Amendment.  Except as expressly set forth herein, (i) this Amendment shall not by implication or otherwise limit, impair, constitute a waiver of or otherwise affect

-2-

the rights and remedies of the Lenders, the Administrative Agent or any other Agent, in each case under the Credit Agreement or any other Loan Document, and (ii) shall not alter, modify, amend or in any way affect any of the terms, conditions, obligations, covenants or agreements contained in the Credit Agreement or any other provision of either such agreement or any other Loan Document.  Each and every term, condition, obligation, covenant and agreement contained in the Credit Agreement or any other Loan Document is hereby ratified and re-affirmed in all respects and shall continue in full force and effect.  This Amendment shall constitute a Loan Document for purposes of the Credit Agreement and from and after the Amendment No. 6 Effective Date, all references to the Credit Agreement in any Loan Document and all references in the Credit Agreement to “this Agreement”, “hereunder”, “hereof” or words of like import referring to the Credit Agreement, shall, unless expressly provided otherwise, refer to the Credit Agreement as amended by this Amendment.

Section VII. Submission To Jurisdiction; Waivers. Each of the parties hereto hereby irrevocably and unconditionally agrees that Section 11.14 of the Credit Agreement is incorporated herein mutatis mutandis.

 [The remainder of this page is intentionally left blank]

-3-

IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be duly executed by their respective authorized officers as of the day and year first above written.

THE CONTAINER STORE, INC., as Borrower

By:/s/ Jodi Taylor

Name: Jodi Taylor

Title: Chief Financial and Administrative Officer

[Signature Page to Amendment]

-4-

JPMORGAN CHASE BANK, N.A.,
as Administrative Agent and Collateral Agent

By:/s/ Gregory T Martin

Name: Gregory T MartinTitle: Authorized Signer

[Signature Page to Amendment]

EX-31.1

Exhibit 31.1

CERTIFICATIONS

I, Melissa Reiff, certify that:

1.     I have reviewed this Quarterly Report on Form 10-Q of The Container Store Group, Inc.;

2.     Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.     Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.     The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a)    Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)    [omitted];

c)    Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)    Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.     The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a)    All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)    Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Ugust
Date: November 1, 2018	/s/ Melissa Reiff
	Melissa Reiff
	Chief Executive Officer

EX-31.2

Exhibit 31.2

CERTIFICATIONS

I, Jodi Taylor, certify that:

1.     I have reviewed this Quarterly Report on Form 10-Q of The Container Store Group, Inc.;

2.     Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.     Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.     The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a)    Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)    [omitted];

c)    Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)    Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.     The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a)    All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)    Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 1, 2018	/s/ Jodi L. Taylor
	Jodi L. Taylor
	Chief Financial Officer and Chief Administrative Officer

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

I, Melissa Reiff,  Chief Executive Officer of The Container Store Group, Inc. (the “Company”), hereby certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

(1)   The Quarterly Report on Form 10-Q of the Company for the period ended September 29, 2018 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2)   The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

November 1, 2018	/s/ Melissa Reiff
	Melissa Reiff
	Chief Executive Officer

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

I, Jodi Taylor, Chief Financial Officer of The Container Store Group, Inc. (the “Company”), hereby certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that, to the best of my knowledge:

(1)   The Quarterly Report on Form 10-Q of the Company for the period ended September 29, 2018 (the “Report”) fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2)   The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

November 1, 2018	/s/ Jodi L. Taylor
	Jodi L. Taylor
	Chief Financial Officer and Chief Administrative Officer

XML

Document and Entity Information - shares	6 Months Ended
	Sep. 29, 2018	Oct. 26, 2018
Document and Entity Information
Entity Registrant Name	Container Store Group, Inc.
Entity Central Index Key	0001411688
Document Type	10-Q
Document Period End Date	Sep. 29, 2018
Amendment Flag	false
Current Fiscal Year End Date	--03-30
Entity Current Reporting Status	Yes
Entity Filer Category	Accelerated Filer
Common Stock Outstanding		48,913,277
Document Fiscal Year Focus	2018
Document Fiscal Period Focus	Q2

XML

Consolidated balance sheets - USD ($) $ in Thousands	Sep. 29, 2018	Mar. 31, 2018	Sep. 30, 2017
Current assets:
Cash	$ 7,212	$ 8,399	$ 10,145
Accounts receivable, net	25,400	25,528	26,083
Inventory	110,801	97,362	109,277
Prepaid expenses	11,021	11,281	11,519
Income taxes receivable	3,394	15	1,456
Other current assets	10,562	11,609	13,021
Total current assets	168,390	154,194	171,501
Noncurrent assets:
Property and equipment, net	149,259	158,389	162,884
Goodwill	202,815	202,815	202,815
Trade names	226,939	229,401	230,482
Deferred financing costs, net	276	312	335
Noncurrent deferred tax assets, net	1,979	2,404	2,240
Other assets	1,796	1,854	1,696
Total noncurrent assets	583,064	595,175	600,452
Total assets	751,454	749,369	771,953
Current liabilities:
Accounts payable	62,313	43,692	61,224
Accrued liabilities	63,497	70,494	64,144
Revolving lines of credit	1,128
Current portion of long-term debt	7,052	7,771	9,345
Income taxes payable	1,851	4,580	960
Other current liabilities	702
Total current liabilities	136,543	126,537	135,673
Noncurrent liabilities:
Long-term debt	282,289	277,394	301,296
Noncurrent deferred tax liabilities, net	50,630	54,839	79,091
Deferred rent and other long-term liabilities	41,020	41,892	33,012
Total noncurrent liabilities	373,939	374,125	413,399
Total liabilities	510,482	500,662	549,072
Commitments and contingencies (Note 6)
Shareholders' equity:
Common stock, $0.01 par value, 250,000,000 shares authorized; 48,138,907 shares issued at September 29, 2018; 48,072,187 shares issued at March 31, 2018; 48,063,222 shares issued at September 30, 2017	481	481	481
Additional paid-in capital	862,495	861,263	860,196
Accumulated other comprehensive loss	(23,167)	(17,316)	(14,095)
Retained deficit	(598,837)	(595,721)	(623,701)
Total shareholders' equity	240,972	248,707	222,881
Total liabilities and shareholders' equity	$ 751,454	$ 749,369	$ 771,953

XML

Consolidated balance sheets (Parenthetical) - $ / shares	Sep. 29, 2018	Mar. 31, 2018	Sep. 30, 2017
Consolidated balance sheets
Common stock, par value (in dollars per share)	$ 0.01	$ 0.01	$ 0.01
Common stock, shares authorized	250,000,000	250,000,000	250,000,000
Common stock, shares issued	48,138,907	48,072,187	48,063,222

XML

Consolidated statements of operations - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Sep. 29, 2018	Sep. 30, 2017	Sep. 29, 2018	Sep. 30, 2017
Consolidated statements of operations
Net sales	$ 224,453	$ 218,410	$ 420,276	$ 401,478
Cost of sales (excluding depreciation and amortization)	93,878	92,036	174,930	171,494
Gross profit	130,575	126,374	245,346	229,984
Selling, general, and administrative expenses (excluding depreciation and amortization)	105,656	106,332	212,261	202,972
Stock-based compensation	769	510	1,355	1,004
Pre-opening costs	881	1,418	1,227	2,804
Depreciation and amortization	9,128	9,505	18,465	19,047
Other expenses	24	623	217	4,157
Loss on disposal of assets		102	40	153
Income (loss) from operations	14,117	7,884	11,781	(153)
Interest expense, net	7,377	5,873	15,285	10,098
Loss on extinguishment of debt	2,082	2,369	2,082	2,369
Income (loss) before taxes	4,658	(358)	(5,586)	(12,620)
Provision (benefit) for income taxes	1,417	517	(2,063)	(4,068)
Net income (loss)	$ 3,241	$ (875)	$ (3,523)	$ (8,552)
Net income (loss) per common share—basic and diluted	$ 0.07	$ (0.02)	$ (0.07)	$ (0.18)
Weighted-average common shares - basic (in shares)	48,138,907	48,058,231	48,138,907	48,053,084
Weighted-average common shares - diluted (in shares)	48,519,166	48,058,231	48,138,907	48,053,084

XML

Consolidated statements of comprehensive income (loss) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Sep. 29, 2018	Sep. 30, 2017	Sep. 29, 2018	Sep. 30, 2017
Consolidated statements of comprehensive income (loss)
Net income (loss)	$ 3,241	$ (875)	$ (3,523)	$ (8,552)
Unrealized gain (loss) on financial instruments, net of tax provision (benefit) of $154, $652, ($412) and $1,546	438	1,010	(1,347)	2,400
Pension liability adjustment	(18)	(70)	135	(180)
Foreign currency translation adjustment	652	2,366	(4,639)	6,328
Comprehensive income (loss)	$ 4,313	$ 2,431	$ (9,374)	$ (4)

XML

Consolidated statements of comprehensive income (loss) (Parenthetical) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Sep. 29, 2018	Sep. 30, 2017	Sep. 29, 2018	Sep. 30, 2017
Consolidated statements of comprehensive income (loss)
Unrealized gain (loss) on financial instruments, tax provision (benefit)	$ 154	$ 652	$ (412)	$ 1,546

XML

Consolidated statements of cash flows - USD ($) $ in Thousands	6 Months Ended
	Sep. 29, 2018	Sep. 30, 2017
Operating activities
Net loss	$ (3,523)	$ (8,552)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization	18,465	19,047
Stock-based compensation	1,355	1,004
Loss on disposal of assets	40	153
Loss on extinguishment of debt	2,082	2,369
Deferred tax benefit	(2,927)	(4,338)
Non-cash interest	1,418	1,146
Other		283
Changes in operating assets and liabilities:
Accounts receivable	(373)	2,599
Inventory	(17,066)	(2,259)
Prepaid expenses and other assets	1,875	(1,312)
Accounts payable and accrued liabilities	13,304	17,808
Income taxes	(6,083)	(3,261)
Other noncurrent liabilities	(431)	(1,731)
Net cash provided by operating activities	8,136	22,956
Investing activities
Additions to property and equipment	(10,669)	(13,129)
Proceeds from sale of property and equipment	7	18
Net cash used in investing activities	(10,662)	(13,111)
Financing activities
Borrowings on revolving lines of credit	45,404	19,694
Payments on revolving lines of credit	(19,267)	(19,694)
Borrowings on long-term debt	272,500	330,000
Payments on long-term debt and capital leases	(294,497)	(329,551)
Payment of debt issuance costs	(2,244)	(11,234)
Payment of taxes with shares withheld upon restricted stock vesting	(122)	(39)
Net cash provided by (used in) financing activities	1,774	(10,824)
Effect of exchange rate changes on cash	(435)	388
Net decrease in cash	(1,187)	(591)
Cash at beginning of fiscal period	8,399	10,736
Cash at end of fiscal period	7,212	10,145
Supplemental information for non-cash investing and financing activities:
Purchases of property and equipment (included in accounts payable)	1,192	945
Capital lease obligation incurred	$ 132	$ 91

XML

Description of business and basis of presentation

6 Months Ended

Sep. 29, 2018

Nature of business and summary of significant accounting policies

Description of business and basis of presentation

The Container Store Group, Inc.

Notes to consolidated financial statements (unaudited)

(In thousands, except share amounts and unless otherwise stated)

September 29, 2018

1. Description of business and basis of presentation

These financial statements should be read in conjunction with the financial statement disclosures in our Annual Report on Form 10-K for the fiscal year ended March 31, 2018, filed with the Securities and Exchange Commission on May 31, 2018. The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).  We use the same accounting policies in preparing quarterly and annual financial statements.  All adjustments necessary for a fair presentation of quarterly operating results are reflected herein and are of a normal, recurring nature. Certain items in these consolidated financial statements have been reclassified to conform to the current period presentation.

Description of business

The Container Store, Inc. was founded in 1978 in Dallas, Texas, as a retailer with a mission to provide customers with storage and organization solutions through an assortment of innovative products and unparalleled customer service. In 2007, The Container Store, Inc. was sold to The Container Store Group, Inc. (the “Company”), a holding company, of which a majority stake was purchased by Leonard Green and Partners, L.P. (“LGP”), with the remainder held by certain employees of The Container Store, Inc.  On November 6, 2013, the Company completed its initial public offering (the “IPO”).  As the majority shareholder, LGP retains a controlling interest in the Company.  As of September 29, 2018, The Container Store, Inc. (“TCS”) operates 92 stores with an average size of approximately 25,000 square feet (19,000 selling square feet) in 33 states and the District of Columbia. The Container Store, Inc. also offers all of its products directly to its customers, including business-to-business customers, through its website and call center. The Container Store, Inc.’s wholly-owned Swedish subsidiary, Elfa International AB (“Elfa”), designs and manufactures component-based shelving and drawer systems and made-to-measure sliding doors.  elfa® branded products are sold exclusively in the United States in The Container Store retail stores, website and call center, and Elfa sells to various retailers on a wholesale basis in approximately 30 countries around the world, with a concentration in the Nordic region of Europe.

Seasonality

The Company’s business is moderately seasonal in nature and, therefore, the results of operations for the twenty-six weeks ended September 29, 2018 are not necessarily indicative of the operating results for the full year. The Company has historically realized a higher portion of net sales, operating income, and cash flows from operations in the fourth fiscal quarter, attributable primarily to the timing and impact of Our Annual elfa® Sale, which traditionally starts in late December and runs into February.

Revenue recognition

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers, an updated standard on revenue recognition. The Company adopted this standard in the first quarter of fiscal 2018 and elected to use the modified-retrospective approach for implementation of the standard. The core principle of the new standard is for companies to recognize revenue to depict the transfer of goods or services to customers in amounts that reflect the consideration (that is, payment) to which the Company expects to be entitled in exchange for those goods or services.

The Company has identified certain impacts to our accounting for gift cards given away for promotional or marketing purposes. Under previous GAAP, the value of promotional gift cards was recorded as selling, general, and administrative (“SG&A”) expense. The new standard requires these types of gift cards to be accounted for as a reduction of revenue (i.e. a discount). Additionally, ASU 2014-09 disallows the capitalization of direct-response advertising costs which will impact the timing of recognition of certain advertising production and distribution costs. 

Upon transition on April 1, 2018, the Company recorded a cumulative adjustment to increase retained earnings/(deficit) and to decrease accrued liabilities by approximately $400. The Company also reclassified the asset balance for the estimate of future returned merchandise, which was approximately $900 as of March 31, 2018, from the “Inventory” line to the “Other current assets” line on the balance sheet. Overall, the adoption of ASU 2014-09 did not result in a material impact to the Company’s financial statements. Note 10 provides the related disaggregated revenue disclosures.

We recognize revenues and the related cost of goods sold for our TCS segment when merchandise is received by our customers. We recognize revenues and the related cost of goods sold for our Elfa segment upon shipment. We recognize shipping and handling fees as revenue when the merchandise is shipped to the customer. Costs of shipping and handling are included in cost of goods sold. We recognize fees for installation and other services as revenue upon completion of the service to the customer. Costs of installation and other services are included in cost of goods sold. Sales tax collected is not recognized as revenue as it is ultimately remitted to governmental authorities. We reserve for projected merchandise returns based on historical experience and various other assumptions that we believe to be reasonable. The reserve reduces sales and cost of sales, accordingly. Merchandise exchanges of similar product and price are not considered merchandise returns and, therefore, are excluded when calculating the sales returns reserve.

Contract Balances

Contract balances as a result of transactions with customers primarily consist of trade receivables included in Accounts receivable, net, unearned revenue included in Accrued liabilities, and gift cards and store credits outstanding included in Accrued liabilities in the Company's Consolidated Balance Sheets. Note 2 provides the Company's trade receivables, unearned revenue, and gift cards and store credits outstanding with customers as of September 29, 2018,  March 31, 2018, and September 30, 2017.

Below is a rollforward of contract liability balances from March 31, 2018 to September 29, 2018, which illustrates the amount of contract liability as of March 31, 2018 which was subsequently recognized into revenue in the twenty-six weeks ended September 29, 2018:  

	Contract liability		Revenue recognized		Contract liabilities		Contract liability
	balance at		from beginning		added during		balance at
	March 31, 2018 (1)		liability		period (2)		September 29, 2018
Unearned revenue	$	11,080	$	(10,571)	$	9,555	$	10,064
Gift cards and store credits outstanding	$	8,470	$	(2,000)	$	1,936	$	8,406

(1) Gift cards and store credits outstanding balance is net of revenue recognition transition adjustment

(2) Net of estimated breakage

Recent accounting pronouncements

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), to revise lease accounting guidance. The update requires most leases to be recorded on the balance sheet as a lease liability, with a corresponding right-of-use asset, whereas these leases currently have an off-balance sheet classification. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, and interim periods within those years, with early adoption permitted. The Company currently intends to adopt this standard in the first quarter of fiscal 2019 and expects to elect certain practical expedients permitted under the transition guidance.  Additionally, the Company will elect the optional transition method that allows for a cumulative-effect adjustment in the period of adoption and will not restate prior periods. The Company is still evaluating the impact of implementation of this standard on its financial statements, but expects that adoption will have a material impact to the Company’s total assets and liabilities given the Company has a significant number of operating leases not currently recognized on its balance sheet. 

In October 2016, the FASB issued ASU 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory, which requires entities to recognize the income tax effects of intercompany sales and transfers of assets, other than inventory, in the period in which the transfer occurs. This is a change from current GAAP, which requires entities to defer the income tax effects of intercompany transfers of assets until the asset has been sold to an outside party or otherwise recognized (i.e. depreciated, amortized, impaired). The income tax effects of intercompany sales and transfers of inventory will continue to be deferred until the inventory is sold to an outside party. This ASU is effective for fiscal years beginning after December 15, 2017, and interim periods within those years, with early adoption permitted. The Company adopted ASU 2016-16 in the first quarter of fiscal 2018.  The adoption of this standard did not result in a material impact to the Company’s financial statements.

In March 2017, the FASB issued ASU 2017-07, Compensation – Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, which provides guidance that requires an employer to present the service cost component separate from the other components of net periodic benefit cost. The update requires that employers present the service cost component of the net periodic benefit cost in the same income statement line item as other employee compensation costs arising from services rendered by participating employees during the period. The other components of the net periodic benefit cost are required to be presented separately from the line item that includes service cost and outside of the subtotal of income from operations. If a separate line item is not used, the line item used in the income statement must be disclosed. In addition, only the service cost component is eligible for capitalization in assets. The Company adopted ASU 2017-07 in the first quarter of fiscal 2018 on a retrospective basis.  The adoption of this standard did not result in a material impact to the Company’s financial statements.

In May 2017, the FASB issued ASU 2017-09, Compensation – Stock Compensation (Topic 718): Scope of Modification Accounting, which clarifies when modification accounting should be applied for changes to terms or conditions of a share-based payment award. The Company adopted ASU 2017-09 in the first quarter of fiscal 2018 on a prospective basis.  The adoption of this standard did not result in a material impact to the Company’s financial statements.

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities, which is intended to improve and simplify hedge accounting and improve the disclosures of hedging arrangements. This ASU is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, with early adoption permitted. The Company is currently evaluating the impact of adopting the new standard on its financial statements.

In June 2018, the FASB issued ASU 2018-07, Compensation – Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting, which simplifies the accounting for share-based payments granted to nonemployees for goods and services.  Under this ASU, the guidance on share-based payments to nonemployees would be aligned with the requirements for share-based payments granted to employees, with certain exceptions.  This ASU is effective for fiscal years beginning after December 15, 2018, and interim periods within those years, with early adoption permitted.  The Company is currently evaluating the impact of adopting the new standard on its financial statements, but does not expect it to have a material impact to the financial statements.

In August 2018, the FASB issued ASU 2018-15, Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract, which requires a customer in a cloud computing arrangement that is a service contract to follow the internal-use software guidance in Accounting Standards Codification (“ASC”) 350-40 to determine which implementation costs to capitalize as assets.  A customer’s accounting for the costs of the hosting component of the arrangement are not affected by the new guidance.  This ASU is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, with early adoption permitted. The Company is currently evaluating the impact of adopting the new standard on its financial statements.

XML

Detail of certain balance sheet accounts

6 Months Ended

Sep. 29, 2018

Detail of certain balance sheet accounts

Detail of certain balance sheet accounts

2.  Detail of certain balance sheet accounts

	September 29,		March 31,		September 30,
	2018		2018		2017
Accounts receivable, net:
Trade receivables, net	$	15,789	$	15,968	$	15,821
Credit card receivables		7,472		6,939		7,649
Tenant allowances		445		998		1,264
Other receivables		1,694		1,623		1,349
	$	25,400	$	25,528	$	26,083
Inventory:
Finished goods	$	105,355	$	91,970	$	104,482
Raw materials		4,904		4,840		4,372
Work in progress		542		552		423
	$	110,801	$	97,362	$	109,277
Accrued liabilities:
Accrued payroll, benefits and bonuses	$	19,810	$	23,833	$	20,748
Unearned revenue		10,064		11,080		8,819
Accrued transaction and property tax		10,805		12,846		11,888
Gift cards and store credits outstanding		8,406		8,891		8,561
Accrued lease liabilities		4,573		5,105		6,072
Accrued interest		966		292		246
Other accrued liabilities		8,873		8,447		7,810
	$	63,497	$	70,494	$	64,144

XML

Long-term debt and revolving lines of credit

6 Months Ended

Sep. 29, 2018

Long-term debt and revolving lines of credit

Long-term debt and revolving lines of credit

3.  Long-term debt and revolving lines of credit

On September 14, 2018 (the “Effective Date”), the Company entered into a fifth amendment (the “Fifth Amendment”) to the Credit Agreement dated as of April 6, 2012 (“Senior Secured Term Loan Facility”). The Fifth Amendment amended the Senior Secured Term Loan Facility to, among other things, (i) extend the maturity date of the loans under the Senior Secured Term Loan Facility to September 14, 2023, (ii) decrease the applicable interest rate margin to 5.00% for LIBOR loans and 4.00% for base rate loans and, beginning from the date that a compliance certificate is delivered to the administrative agent for the fiscal year ending March 30, 2019, allow the applicable interest rate margin to step down to 4.75% for LIBOR loans and 3.75% for base rate loans upon achievement of a consolidated leverage ratio equal to or less than 2.75:1.00, and (iii) impose a 1.00% premium if a voluntary prepayment is made from the proceeds of a repricing transaction within 12 months after the Effective Date.

In connection with the Fifth Amendment, the Company repaid $20,000 of the outstanding loans under the Senior Secured Term Loan Facility, which reduced the aggregate principal amount of the Senior Secured Term Loan Facility to $272,500.  The Company drew down a net amount of approximately $10,000 on its $100,000 asset-based revolving credit agreement (the “Revolving Credit Facility”) in connection with the closing of the Fifth Amendment. In addition, the Company recorded a loss on extinguishment of debt of $2,082 in the thirteen weeks ended September 29, 2018 associated with the Fifth Amendment.

The Company capitalizes certain costs associated with issuance of various debt instruments. These deferred financing costs are amortized to interest expense on a straight-line method, which is materially consistent with the effective interest method, over the terms of the related debt agreements. In the thirteen weeks ended September 29, 2018, the Company capitalized $2,217 of fees associated with the Fifth Amendment which will be amortized through September 14, 2023.

Long-term debt and revolving lines of credit consist of the following:

	September 29,		March 31,		September 30,
	2018		2018		2017
Senior secured term loan facility	$	272,500	$	294,375	$	298,125
2014 Elfa term loan facility		—		—		2,943
2014 Elfa revolving credit facility		1,128		—		—
Obligations under capital leases		509		662		869
Other loans		—		16		75
Revolving credit facility		25,000		—		20,000
Total debt		299,137		295,053		322,012
Less current portion		(8,180)		(7,771)		(9,345)
Less deferred financing costs (1)		(8,668)		(9,888)		(11,371)
Total long-term debt	$	282,289	$	277,394	$	301,296

(1) Represents deferred financing costs related to our Senior Secured Term Loan Facility, which are presented net of long-term debt in the consolidated balance sheet.

XML

Net income (loss) per common share

6 Months Ended

Sep. 29, 2018

Net income (loss) per common share

Net income (loss) per common share

4. Net income (loss) per common share

Basic net income (loss) per common share is computed as net income (loss) divided by the weighted-average number of common shares for the period. Diluted net income (loss) per share is computed as net income (loss) divided by the weighted-average number of common shares for the period plus common stock equivalents consisting of shares subject to stock-based awards with exercise prices less than or equal to the average market price of the Company’s common stock for the period, to the extent their inclusion would be dilutive. Potentially dilutive securities are excluded from the computation of diluted net income (loss) per share if their effect is anti-dilutive.

The following is a reconciliation of net income (loss) and the number of shares used in the basic and diluted net income (loss) per share calculations:

	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	September 29,		September 30,		September 29,		September 30,
	2018		2017		2018		2017
Numerator:
Net income (loss)	$	3,241	$	(875)	$	(3,523)	$	(8,552)
Denominator:
Weighted-average common shares—basic		48,138,907		48,058,231		48,138,907		48,053,084
Options and other dilutive securities		380,259		—		—		—
Weighted-average common shares—diluted		48,519,166		48,058,231		48,138,907		48,053,084
Net income (loss) per common share—basic and diluted	$	0.07	$	(0.02)	$	(0.07)	$	(0.18)
Antidilutive securities not included:
Stock options outstanding		2,350,339		2,958,961		2,637,068		2,945,881
Nonvested restricted stock awards		14,492		107,614		120,709		95,455

XML

Income taxes

6 Months Ended

Sep. 29, 2018

Income taxes

Income taxes

5.  Income taxes

The provision for income taxes in the thirteen weeks ended September 29, 2018 was $1,417 as compared to $517 in the thirteen weeks ended September 30, 2017. The effective tax rate for the thirteen weeks ended September 29, 2018 was 30.4%, as compared to -144.4% in the thirteen weeks ended September 30, 2017. During the thirteen weeks ended September 29, 2018, the effective tax rate rose above the U.S statutory rate primarily due to the impact of the global intangible low-taxed income (“GILTI”) provision and the officer compensation limitation provision from the Tax Cuts and Jobs Act (the “Tax Act”) enacted in fiscal 2017, and U.S state income taxes. During the thirteen weeks ended September 30, 2017, the effective tax rate fell below the U.S. statutory rate due to earnings mix between domestic and foreign jurisdictions, the expiration of certain stock-based compensation awards, state tax rate changes and the effect of near breakeven pre-tax loss when in an income tax provision position.

The Company’s effective income tax rate for the twenty-six weeks ended September 29, 2018 was 36.9% compared to 32.2% for the twenty-six weeks ended September 30, 2017. During the first half of fiscal 2018, the effective tax rate rose above the statutory rate due to the recognition of a  $604 tax benefit for the remeasurement of deferred tax balances as a result of a change in the Swedish tax rate combined with a year-to-date pre-tax loss, as well as the impact of the GILTI provision and the officer compensation limitation provision from the Tax Act enacted in fiscal 2017, and U.S. state income taxes. During the first half of fiscal 2017, the effective tax rate fell below the statutory rate due to earnings mix between domestic and foreign jurisdictions coupled with the worldwide net loss position at that time.

Tax Cuts and Jobs Act

The Company recorded a net provisional tax benefit in fiscal 2017 related to the Tax Act of $15,689, which includes a provisional benefit of $24,210 related to the remeasurement of the Company’s deferred tax balances, partially offset by a provisional expense of $8,521 related to the one-time transition tax on foreign earnings. Pursuant to Staff Accounting Bulletin (“SAB”) No. 118 (“SAB 118”), the Company’s measurement period for implementing the accounting changes required by the Tax Act will close before December 22, 2018 and the Company anticipates completing the accounting under ASC Topic 740, Income Taxes (“ASC 740”) in the third quarter of fiscal 2018.

The Company believes the remeasurement of its deferred tax balances is complete, except for changes in estimates that may result from finalizing the filing of its 2017 U.S. income tax return and changes that may be a direct impact of changes to other provisional amounts due to the enactment of the Tax Act. In addition, the estimate may be impacted as the Company further analyzes state tax conformity to the federal tax changes and guidance issued by regulatory bodies that provide interpretive guidance of the Tax Act. Any adjustments to the provisional amounts will be recognized as a component of the provision for income taxes in the period in which such adjustments are determined within the measurement period. Additionally, the Company is continuing to gather additional information to be able to more precisely compute the final amount of the one-time transition tax on foreign earnings.

The Tax Act creates a new requirement that certain GILTI earned by controlled foreign corporations (“CFC”) must be included currently in the taxable income of the CFC’s U.S. shareholder.  The Company became subject to the GILTI provisions beginning in fiscal 2018.  Because of the complexity of the new GILTI tax rules, the Company is continuing to evaluate this provision of the Tax Act and the application of ASC 740.  The Company has not yet elected an accounting policy to determine whether it will recognize GILTI as a period cost when incurred or to recognize deferred taxes for basis differences expected to reverse.  For purposes of calculating the estimated annual effective tax rate at quarter end, the Company has used the period cost method.  The Company will continue to assess the appropriateness of this method during the measurement period allowed for under SAB 118.

XML

Commitments and contingencies

6 Months Ended

Sep. 29, 2018

Commitments and contingencies

Commitments and contingencies

6.  Commitments and contingencies

In connection with insurance policies and other contracts, the Company has outstanding standby letters of credit totaling $3,852 as of September 29, 2018.

The Company is subject to ordinary litigation and routine reviews by regulatory bodies that are incidental to its business, none of which is expected to have a material adverse effect on the Company’s financial condition, results of operations, or cash flows on an individual basis or in the aggregate.

XML

Accumulated other comprehensive income

6 Months Ended

Sep. 29, 2018

Accumulated other comprehensive income

Accumulated other comprehensive income

7.  Accumulated other comprehensive loss

Accumulated other comprehensive loss (“AOCL”) consists of changes in our foreign currency forward contracts, pension liability adjustment, and foreign currency translation. The components of AOCL, net of tax, are shown below for the twenty-six weeks ended September 29, 2018:

	Foreign
	currency		Pension		Foreign
	hedge		liability		currency
	instruments		adjustment		translation		Total
Balance at March 31, 2018	$	(102)	$	(1,793)	$	(15,421)	$	(17,316)
Other comprehensive (loss) income before reclassifications, net of tax		(1,214)		135		(4,639)		(5,718)
Amounts reclassified to earnings, net of tax		(133)		—		—		(133)
Net current period other comprehensive (loss) income		(1,347)		135		(4,639)		(5,851)
Balance at September 29, 2018	$	(1,449)	$	(1,658)	$	(20,060)	$	(23,167)

Amounts reclassified from AOCL to earnings for the foreign currency forward contracts category are generally included in cost of sales in the Company’s consolidated statements of operations. For a description of the Company’s use of foreign currency forward contracts, refer to Note 8.

XML

Foreign currency forward contracts

6 Months Ended

Sep. 29, 2018

Foreign currency forward contracts.

Foreign currency forward contracts

8.  Foreign currency forward contracts

The Company’s international operations and purchases of inventory products from foreign suppliers are subject to certain opportunities and risks, including foreign currency fluctuations. In the TCS segment, we utilize foreign currency forward contracts in Swedish krona to stabilize our retail gross margins and to protect our domestic operations from downward currency exposure by hedging purchases of inventory from our wholly-owned subsidiary, Elfa. Forward contracts in the TCS segment are designated as cash flow hedges, as defined by ASC 815. In the Elfa segment, we utilize foreign currency forward contracts to hedge purchases, primarily of raw materials, that are transacted in currencies other than Swedish krona, which is the functional currency of Elfa. Forward contracts in the Elfa segment are economic hedges and are not designated as cash flow hedges as defined by ASC 815.

During the twenty-six weeks ended September 29, 2018 and September 30, 2017, the TCS segment used forward contracts for 94% and 100% of inventory purchases in Swedish krona, respectively. During the twenty-six weeks ended September 29, 2018 and September 30, 2017, the Elfa segment used forward contracts to purchase U.S. dollars in the amount of $0 and $1,648, which represented 0% and 54% of the Elfa segment’s U.S. dollar purchases, respectively. Generally, the Company’s foreign currency forward contracts have terms from 1 to 12 months and require the Company to exchange currencies at agreed-upon rates at settlement.

The counterparties to the contracts consist of a limited number of major domestic and international financial institutions. The Company does not hold or enter into financial instruments for trading or speculative purposes. The Company records its foreign currency forward contracts on a gross basis and generally does not require collateral from these counterparties because it does not expect any losses from credit exposure.

The Company records all foreign currency forward contracts on its consolidated balance sheet at fair value. The Company accounts for its foreign currency hedging instruments in the TCS segment as cash flow hedges, as defined. Changes in the fair value of the foreign currency hedging instruments that are considered to be effective, as defined, are recorded in other comprehensive income (loss) until the hedged item (inventory) is sold to the customer, at which time the deferred gain or loss is recognized through cost of sales. Any portion of a change in the foreign currency hedge instrument’s fair value that is considered to be ineffective, as defined, or that the Company has elected to exclude from its measurement of effectiveness, is immediately recorded in earnings as cost of sales. The Company assessed the effectiveness of the foreign currency hedge instruments and determined the foreign currency hedge instruments were highly effective during the twenty-six weeks ended September 29, 2018 and September 30, 2017. Forward contracts not designated as hedges in the Elfa segment are adjusted to fair value as SG&A expenses on the consolidated statements of operations; however, during the twenty-six weeks ended September 29, 2018, the Company did not recognize any amount associated with the change in fair value of forward contracts not designated as hedging instruments, as the Company had none of these instruments outstanding.

The Company had a $1,449 loss in accumulated other comprehensive loss related to foreign currency hedge instruments at September 29, 2018, of which $930 represents an unrealized loss for settled foreign currency hedge instruments related to inventory on hand as of September 29, 2018. The Company expects the unrealized loss of $930, net of taxes, to be reclassified into earnings over the next 12 months as the underlying inventory is sold to the end customer.

The change in fair value of the Company’s foreign currency hedge instruments that qualify as cash flow hedges and are included in accumulated other comprehensive loss, net of taxes, are presented in Note 7 of these financial statements.

XML

Fair value measurements

6 Months Ended

Sep. 29, 2018

Fair value measurements

Fair value measurements

9.  Fair value measurements

Under GAAP, the Company is required to a) measure certain assets and liabilities at fair value or b) disclose the fair values of certain assets and liabilities recorded at cost. Accounting standards define fair value as the price that would be received upon sale of an asset or paid upon transfer of a liability in an orderly transaction between market participants at the measurement date. Fair value is calculated assuming the transaction occurs in the principal or most advantageous market for the asset or liability and includes consideration of non-performance risk and credit risk of both parties. Accounting standards pertaining to fair value establish a three-tier fair value hierarchy that prioritizes the inputs used in measuring fair value. These tiers include:

· Level 1—Valuation inputs are based upon unadjusted quoted prices for identical instruments traded in active markets.

· Level 2—Valuation inputs are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

· Level 3—Valuation inputs are unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the asset or liability. The fair values are determined using model-based techniques that include option pricing models, discounted cash flow models and similar techniques.

As of September 29, 2018,  March 31, 2018 and September 30, 2017, the Company held certain items that are required to be measured at fair value on a recurring basis. These included the nonqualified retirement plan and foreign currency forward contracts. The nonqualified retirement plan consists of investments purchased by employee contributions to retirement savings accounts. The Company’s foreign currency hedging instruments consist of over-the-counter (OTC) contracts, which are not traded on a public exchange. See Note 8 for further information on the Company’s hedging activities.

The fair values of the nonqualified retirement plan and foreign currency forward contracts are determined based on the market approach which utilizes inputs that are readily available in public markets or can be derived from information available in publicly quoted markets for comparable assets. Therefore, the Company has categorized these items as Level 2. The Company also considers counterparty credit risk and its own credit risk in its determination of all estimated fair values. The Company has consistently applied these valuation techniques in all periods presented and believes it has obtained the most accurate information available for the types of contracts it holds.

The following items are measured at fair value on a recurring basis, subject to the disclosure requirements of ASC 820, Fair Value Measurements:

			September 29,		March 31,		September 30,
Description		Balance Sheet Location	2018		2018		2017
Assets
Nonqualified retirement plan (1)	N/A	Other current assets	$	6,011	$	5,848	$	5,445
Foreign currency forward contracts	Level 2	Other current assets		—		—		2,067
Total assets			$	6,011	$	5,848	$	7,512

(1) The fair value amount of the nonqualified retirement plan is measured at fair value using the net asset value per share practical expedient, and therefore, is not classified in the fair value hierarchy.

The fair value of long-term debt was estimated using quoted prices as well as recent transactions for similar types of borrowing arrangements (Level 2 valuations). As of September 29, 2018,  March 31, 2018 and September 30, 2017, the estimated fair value of the Company’s long-term debt, including current maturities, was $299,137,  $295,605, and $311,578, respectively.

XML

Segment reporting

6 Months Ended

Sep. 29, 2018

Segment reporting

Segment reporting

10.  Segment reporting

The Company’s reportable segments were determined on the same basis as how management evaluates performance internally by the Chief Operating Decision Maker (“CODM”). The Company has determined that the Chief Executive Officer is the CODM and the Company’s two reportable segments consist of TCS and Elfa. The TCS segment includes the Company’s retail stores, website and call center, as well as the installation and organization services business.

The Elfa segment includes the manufacturing business that produces the elfa® brand products that are sold domestically exclusively through the TCS segment, as well as on a wholesale basis in approximately 30 countries around the world with a concentration in the Nordic region of Europe. The intersegment sales in the Elfa column represent elfa® product sales to the TCS segment. These sales and the related gross margin on merchandise recorded in TCS inventory balances at the end of the period are eliminated for consolidation purposes in the Eliminations column. The net sales to third parties in the Elfa column represent sales to customers outside of the United States.

The Company has determined that adjusted earnings before interest, tax, depreciation, and amortization (“Adjusted EBITDA”) is the profit or loss measure that the CODM uses to make resource allocation decisions and evaluate segment performance.

Adjusted EBITDA assists management in comparing our performance on a consistent basis for purposes of business decision-making by removing the impact of certain items that management believes do not directly reflect our core operations and, therefore, are not included in measuring segment performance. Adjusted EBITDA is calculated in accordance with the Senior Secured Term Loan Facility and the Revolving Credit Facility and we define Adjusted EBITDA as net income before interest, taxes, depreciation and amortization, certain non-cash items, and other adjustments that we do not consider in our evaluation of ongoing operating performance from period to period.

Fiscal thirteen weeks ended September 29, 2018	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	208,915	$	15,538	$	—	$	224,453
Intersegment sales		—		14,650		(14,650)		—
Adjusted EBITDA		21,228		3,839		(720)		24,347
Interest expense, net		7,295		82		—		7,377
Assets (1)		650,644		104,585		(3,775)		751,454

Fiscal thirteen weeks ended September 30, 2017	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	202,321	$	16,089	$	—	$	218,410
Intersegment sales		—		13,497		(13,497)		—
Adjusted EBITDA		23,446		3,448		(378)		26,516
Interest expense, net		5,800		73		—		5,873
Assets (1)		661,994		113,554		(3,595)		771,953

Fiscal twenty-six weeks ended September 29, 2018	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	388,997	$	31,279	$	—	$	420,276
Intersegment sales		—		25,045		(25,045)		—
Adjusted EBITDA		31,332		5,438		(32)		36,738
Interest expense, net		15,140		145		—		15,285
Assets (1)		650,644		104,585		(3,775)		751,454

Fiscal twenty-six weeks ended September 30, 2017	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	369,380	$	32,098	$	—	$	401,478
Intersegment sales		—		22,541		(22,541)		—
Adjusted EBITDA		29,210		4,591		(855)		32,946
Interest expense, net		9,957		141		—		10,098
Assets (1)		661,994		113,554		(3,595)		771,953

(1) Tangible assets in the Elfa column are located outside of the United States.

A reconciliation of income (loss) before taxes to Adjusted EBITDA is set forth below:

	Thirteen Weeks Ended					Twenty-Six Weeks Ended
	September 29,		September 30,		September 29,		September 30,
		2018		2017	2018		2017
Income (loss) before taxes	$	4,658	$	(358)	$	(5,586)	$	(12,620)
Add:
Depreciation and amortization		9,128		9,505		18,465		19,047
Interest expense, net		7,377		5,873		15,285		10,098
Pre-opening costs (a)		881		1,418		1,227		2,804
Non-cash rent (b)		(581)		(276)		(1,218)		(737)
Stock-based compensation (c)		769		510		1,355		1,004
Loss on extinguishment of debt (d)		2,082		2,369		2,082		2,369
Foreign exchange losses (e)		9		130		47		54
Optimization Plan implementation charges (f)		—		6,786		4,864		10,320
Elfa manufacturing facility closure (g)		—		517		—		517
Other adjustments (h)		24		42		217		90
Adjusted EBITDA	$	24,347	$	26,516	$	36,738	$	32,946

(a) Non-capital expenditures associated with opening new stores and relocating stores, including rent, marketing expenses, travel and relocation costs, and training costs. We adjust for these costs to facilitate comparisons of our performance from period to period.

(b) Reflects the extent to which our annual GAAP rent expense has been above or below our cash rent payment due to lease accounting adjustments. The adjustment varies depending on the average age of our lease portfolio (weighted for size), as our GAAP rent expense on younger leases typically exceeds our cash cost, while our GAAP rent expense on older leases is typically less than our cash cost.

(c) Non-cash charges related to stock-based compensation programs, which vary from period to period depending on volume and vesting timing of awards. We adjust for these charges to facilitate comparisons from period to period.

(d) Loss recorded as a result of the amendments made to the Senior Secured Term Loan Facility in September 2018 and the amendments made to the Senior Secured Term Loan Facility and the Revolving Credit Facility in August 2017, which we do not consider in our evaluation of our ongoing operations.

(e) Realized foreign exchange transactional gains/losses our management does not consider in our evaluation of our ongoing operations.

(f) Charges incurred to implement our Optimization Plan, which include certain consulting costs recorded in SG&A expenses in the first quarter of fiscal 2018 and the first and second quarters of fiscal 2017, cash severance payments associated with the elimination of certain full-time positions at the TCS segment recorded in other expenses in the first and second quarters of fiscal 2017, and cash severance payments associated with organizational realignment at the Elfa segment recorded in other expenses in the first and second quarters of fiscal 2017, which we do not consider in our evaluation of ongoing performance.

(g) Charges related to the closure of an Elfa manufacturing facility in Lahti, Finland in December 2017, recorded in other expenses, which we do not consider in our evaluation of our ongoing performance.

(h) Other adjustments include amounts our management does not consider in our evaluation of our ongoing operations, including certain severance and other charges.

XML

Description of business and basis of presentation

6 Months Ended

Sep. 29, 2018

Nature of business and summary of significant accounting policies

Rollforward of contract liabilities

Below is a rollforward of contract liability balances from March 31, 2018 to September 29, 2018, which illustrates the amount of contract liability as of March 31, 2018 which was subsequently recognized into revenue in the twenty-six weeks ended September 29, 2018:  

	Contract liability		Revenue recognized		Contract liabilities		Contract liability
	balance at		from beginning		added during		balance at
	March 31, 2018 (1)		liability		period (2)		September 29, 2018
Unearned revenue	$	11,080	$	(10,571)	$	9,555	$	10,064
Gift cards and store credits outstanding	$	8,470	$	(2,000)	$	1,936	$	8,406

(1) Gift cards and store credits outstanding balance is net of revenue recognition transition adjustment

(2) Net of estimated breakage

XML

Detail of certain balance sheet accounts (Tables)

6 Months Ended

Sep. 29, 2018

Detail of certain balance sheet accounts

Schedule of detail of certain balance sheet accounts

	September 29,		March 31,		September 30,
	2018		2018		2017
Accounts receivable, net:
Trade receivables, net	$	15,789	$	15,968	$	15,821
Credit card receivables		7,472		6,939		7,649
Tenant allowances		445		998		1,264
Other receivables		1,694		1,623		1,349
	$	25,400	$	25,528	$	26,083
Inventory:
Finished goods	$	105,355	$	91,970	$	104,482
Raw materials		4,904		4,840		4,372
Work in progress		542		552		423
	$	110,801	$	97,362	$	109,277
Accrued liabilities:
Accrued payroll, benefits and bonuses	$	19,810	$	23,833	$	20,748
Unearned revenue		10,064		11,080		8,819
Accrued transaction and property tax		10,805		12,846		11,888
Gift cards and store credits outstanding		8,406		8,891		8,561
Accrued lease liabilities		4,573		5,105		6,072
Accrued interest		966		292		246
Other accrued liabilities		8,873		8,447		7,810
	$	63,497	$	70,494	$	64,144

XML

Long-term debt and revolving lines of credit (Tables)

6 Months Ended

Sep. 29, 2018

Long-term debt and revolving lines of credit

Schedule of long-term debt and revolving lines of credit

Long-term debt and revolving lines of credit consist of the following:

	September 29,		March 31,		September 30,
	2018		2018		2017
Senior secured term loan facility	$	272,500	$	294,375	$	298,125
2014 Elfa term loan facility		—		—		2,943
2014 Elfa revolving credit facility		1,128		—		—
Obligations under capital leases		509		662		869
Other loans		—		16		75
Revolving credit facility		25,000		—		20,000
Total debt		299,137		295,053		322,012
Less current portion		(8,180)		(7,771)		(9,345)
Less deferred financing costs (1)		(8,668)		(9,888)		(11,371)
Total long-term debt	$	282,289	$	277,394	$	301,296

(1) Represents deferred financing costs related to our Senior Secured Term Loan Facility, which are presented net of long-term debt in the consolidated balance sheet.

XML

Net income (loss) per common share (Tables)

6 Months Ended

Sep. 29, 2018

Net income (loss) per common share

Schedule of reconciliation of net income and the number of shares used in the basic and diluted net income per share calculations

	Thirteen Weeks Ended				Twenty-Six Weeks Ended
	September 29,		September 30,		September 29,		September 30,
	2018		2017		2018		2017
Numerator:
Net income (loss)	$	3,241	$	(875)	$	(3,523)	$	(8,552)
Denominator:
Weighted-average common shares—basic		48,138,907		48,058,231		48,138,907		48,053,084
Options and other dilutive securities		380,259		—		—		—
Weighted-average common shares—diluted		48,519,166		48,058,231		48,138,907		48,053,084
Net income (loss) per common share—basic and diluted	$	0.07	$	(0.02)	$	(0.07)	$	(0.18)
Antidilutive securities not included:
Stock options outstanding		2,350,339		2,958,961		2,637,068		2,945,881
Nonvested restricted stock awards		14,492		107,614		120,709		95,455

XML

Accumulated other comprehensive income (Tables)

6 Months Ended

Sep. 29, 2018

Accumulated other comprehensive income

Schedule of components of AOCI, net of tax

	Foreign
	currency		Pension		Foreign
	hedge		liability		currency
	instruments		adjustment		translation		Total
Balance at March 31, 2018	$	(102)	$	(1,793)	$	(15,421)	$	(17,316)
Other comprehensive (loss) income before reclassifications, net of tax		(1,214)		135		(4,639)		(5,718)
Amounts reclassified to earnings, net of tax		(133)		—		—		(133)
Net current period other comprehensive (loss) income		(1,347)		135		(4,639)		(5,851)
Balance at September 29, 2018	$	(1,449)	$	(1,658)	$	(20,060)	$	(23,167)

XML

Fair value measurements (Tables)

6 Months Ended

Sep. 29, 2018

Fair value measurements

Schedule of items measured at fair value on a recurring basis, subject to the disclosure requirements of ASC 820

			September 29,		March 31,		September 30,
Description		Balance Sheet Location	2018		2018		2017
Assets
Nonqualified retirement plan (1)	N/A	Other current assets	$	6,011	$	5,848	$	5,445
Foreign currency forward contracts	Level 2	Other current assets		—		—		2,067
Total assets			$	6,011	$	5,848	$	7,512

(1) The fair value amount of the nonqualified retirement plan is measured at fair value using the net asset value per share practical expedient, and therefore, is not classified in the fair value hierarchy.

XML

Segment reporting (Tables)

6 Months Ended

Sep. 29, 2018

Segment reporting

Schedule of segment reporting

Fiscal thirteen weeks ended September 29, 2018	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	208,915	$	15,538	$	—	$	224,453
Intersegment sales		—		14,650		(14,650)		—
Adjusted EBITDA		21,228		3,839		(720)		24,347
Interest expense, net		7,295		82		—		7,377
Assets (1)		650,644		104,585		(3,775)		751,454

Fiscal thirteen weeks ended September 30, 2017	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	202,321	$	16,089	$	—	$	218,410
Intersegment sales		—		13,497		(13,497)		—
Adjusted EBITDA		23,446		3,448		(378)		26,516
Interest expense, net		5,800		73		—		5,873
Assets (1)		661,994		113,554		(3,595)		771,953

Fiscal twenty-six weeks ended September 29, 2018	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	388,997	$	31,279	$	—	$	420,276
Intersegment sales		—		25,045		(25,045)		—
Adjusted EBITDA		31,332		5,438		(32)		36,738
Interest expense, net		15,140		145		—		15,285
Assets (1)		650,644		104,585		(3,775)		751,454

Fiscal twenty-six weeks ended September 30, 2017	TCS		Elfa		Eliminations		Total
Net sales to third parties	$	369,380	$	32,098	$	—	$	401,478
Intersegment sales		—		22,541		(22,541)		—
Adjusted EBITDA		29,210		4,591		(855)		32,946
Interest expense, net		9,957		141		—		10,098
Assets (1)		661,994		113,554		(3,595)		771,953

(1) Tangible assets in the Elfa column are located outside of the United States.

Summary of reconciliation of Adjusted EBITDA by segment to income before taxes

A reconciliation of income (loss) before taxes to Adjusted EBITDA is set forth below:

	Thirteen Weeks Ended					Twenty-Six Weeks Ended
	September 29,		September 30,		September 29,		September 30,
		2018		2017	2018		2017
Income (loss) before taxes	$	4,658	$	(358)	$	(5,586)	$	(12,620)
Add:
Depreciation and amortization		9,128		9,505		18,465		19,047
Interest expense, net		7,377		5,873		15,285		10,098
Pre-opening costs (a)		881		1,418		1,227		2,804
Non-cash rent (b)		(581)		(276)		(1,218)		(737)
Stock-based compensation (c)		769		510		1,355		1,004
Loss on extinguishment of debt (d)		2,082		2,369		2,082		2,369
Foreign exchange losses (e)		9		130		47		54
Optimization Plan implementation charges (f)		—		6,786		4,864		10,320
Elfa manufacturing facility closure (g)		—		517		—		517
Other adjustments (h)		24		42		217		90
Adjusted EBITDA	$	24,347	$	26,516	$	36,738	$	32,946

(a) Non-capital expenditures associated with opening new stores and relocating stores, including rent, marketing expenses, travel and relocation costs, and training costs. We adjust for these costs to facilitate comparisons of our performance from period to period.

(b) Reflects the extent to which our annual GAAP rent expense has been above or below our cash rent payment due to lease accounting adjustments. The adjustment varies depending on the average age of our lease portfolio (weighted for size), as our GAAP rent expense on younger leases typically exceeds our cash cost, while our GAAP rent expense on older leases is typically less than our cash cost.

(c) Non-cash charges related to stock-based compensation programs, which vary from period to period depending on volume and vesting timing of awards. We adjust for these charges to facilitate comparisons from period to period.

(d) Loss recorded as a result of the amendments made to the Senior Secured Term Loan Facility in September 2018 and the amendments made to the Senior Secured Term Loan Facility and the Revolving Credit Facility in August 2017, which we do not consider in our evaluation of our ongoing operations.

(e) Realized foreign exchange transactional gains/losses our management does not consider in our evaluation of our ongoing operations.

(f) Charges incurred to implement our Optimization Plan, which include certain consulting costs recorded in SG&A expenses in the first quarter of fiscal 2018 and the first and second quarters of fiscal 2017, cash severance payments associated with the elimination of certain full-time positions at the TCS segment recorded in other expenses in the first and second quarters of fiscal 2017, and cash severance payments associated with organizational realignment at the Elfa segment recorded in other expenses in the first and second quarters of fiscal 2017, which we do not consider in our evaluation of ongoing performance.

(g) Charges related to the closure of an Elfa manufacturing facility in Lahti, Finland in December 2017, recorded in other expenses, which we do not consider in our evaluation of our ongoing performance.

(h) Other adjustments include amounts our management does not consider in our evaluation of our ongoing operations, including certain severance and other charges.

XML

Description of business and basis of presentation (Details)	Sep. 29, 2018 ft² store state country
Description of business and basis of presentation
Number of stores | store	92
Average size of stores (in square feet)	25,000
Average selling square feet in stores (in square feet)	19,000
Number of states | state	33
Elfa
Description of business and basis of presentation
Number of countries in which products are sold on wholesale basis | country	30

XML

Description of business and basis of presentation - Recent accounting pronouncements (Details) - USD ($) $ in Thousands	Sep. 29, 2018	Apr. 01, 2018	Mar. 31, 2018	Sep. 30, 2017
Recent accounting pronouncements
Retained Earnings (Accumulated Deficit)	$ (598,837)		$ (595,721)	$ (623,701)
Accrued Liabilities, Current	63,497		70,494	64,144
Inventory, Net	110,801		97,362	109,277
Other Assets, Current	$ 10,562		11,609	$ 13,021
ASU 2014-09
Recent accounting pronouncements
Retained Earnings (Accumulated Deficit)		$ 400
Accrued Liabilities, Current		$ (400)
Inventory, Net			(900)
Other Assets, Current			$ 900

XML

Description of business and basis of presentation - Contract Balances (Details) $ in Thousands	6 Months Ended
	Sep. 29, 2018 USD ($)
Rollforward of contract liability balances
Contract liability beginning balance	$ 11,080
Contract liability balance ending balance	10,064
Unearned revenue
Rollforward of contract liability balances
Contract liability beginning balance	11,080
Revenue recognized from beginning liability	(10,571)
Contract liabilities added during period	9,555
Contract liability balance ending balance	10,064
Gift card and store credits outstanding
Rollforward of contract liability balances
Contract liability beginning balance	8,470
Revenue recognized from beginning liability	(2,000)
Contract liabilities added during period	1,936
Contract liability balance ending balance	$ 8,406

XML

Detail of certain balance sheet accounts (Details) - USD ($) $ in Thousands	Sep. 29, 2018	Mar. 31, 2018	Sep. 30, 2017
Accounts receivable, net:
Trade receivables, net	$ 15,789	$ 15,968	$ 15,821
Credit card receivables	7,472	6,939	7,649
Tenant allowances	445	998	1,264
Other receivables	1,694	1,623	1,349
Accounts receivable, net	25,400	25,528	26,083
Inventory:
Finished goods	105,355	91,970	104,482
Raw materials	4,904	4,840	4,372
Work in progress	542	552	423
Inventory	110,801	97,362	109,277
Accrued Liabilities:
Accrued payroll, benefits and bonuses	19,810	23,833	20,748
Unearned revenue	10,064	11,080	8,819
Accrued transaction and property tax	10,805	12,846	11,888
Gift cards and store credits outstanding	8,406	8,891	8,561
Accrued lease liabilities	4,573	5,105	6,072
Accrued interest	966	292	246
Other accrued liabilities	8,873	8,447	7,810
Accrued liabilities	$ 63,497	$ 70,494	$ 64,144

XML

Long-term debt and revolving lines of credit - Term Loan Amendment and Revolving Amendment (Details) $ in Thousands		3 Months Ended		6 Months Ended
	Sep. 14, 2018	Sep. 29, 2018 USD ($)	Sep. 30, 2017 USD ($)	Sep. 29, 2018 USD ($)	Sep. 30, 2017 USD ($)
Long-term debt and revolving lines of credit
Loss on extinguishment of debt		$ 2,082	$ 2,369	$ 2,082	$ 2,369
Revolving credit facility
Long-term debt and revolving lines of credit
Aggregate principle amount		100,000		100,000
Line of credit, draw down				10,000
Senior secured term loan facility
Long-term debt and revolving lines of credit
Fee premium imposed on voluntary prepayments (as a percent)	1.00%
Period in which a premium is imposed on voluntary prepayments, in months	12 months
Principal repayments				20,000
Outstanding borrowings		272,500		272,500
Loss on extinguishment of debt				2,082
Deferred financing costs		$ 2,217		$ 2,217
Senior secured term loan facility | Maximum
Long-term debt and revolving lines of credit
Debt Instrument leverage ratio covenant	2.75
Senior secured term loan facility | LIBOR
Long-term debt and revolving lines of credit
Debt instrument annual step down Leverage Ratio	4.75
Interest rate margin (as a percent)	5.00%
Senior secured term loan facility | Base rate
Long-term debt and revolving lines of credit
Debt instrument annual step down Leverage Ratio	3.75
Interest rate margin (as a percent)	4.00%

XML

Long-term debt and revolving lines of credit - Schedule of long-term debt and revolving lines of credit (Details) - USD ($) $ in Thousands	Sep. 29, 2018	Mar. 31, 2018	Sep. 30, 2017
Long-term debt and revolving lines of credit
Total debt	$ 299,137	$ 295,053	$ 322,012
Less current portion	(8,180)	(7,771)	(9,345)
Less deferred financing costs	(8,668)	(9,888)	(11,371)
Total long-term debt	282,289	277,394	301,296
Senior secured term loan facility
Long-term debt and revolving lines of credit
Total debt	272,500	294,375	298,125
Obligations under capital leases
Long-term debt and revolving lines of credit
Total debt	509	662	869
Other loans
Long-term debt and revolving lines of credit
Total debt		$ 16	75
2014 Elfa term loan facility
Long-term debt and revolving lines of credit
Total debt			2,943
2014 Elfa revolving credit facility
Long-term debt and revolving lines of credit
Total debt	1,128
Revolving credit facility
Long-term debt and revolving lines of credit
Total debt	$ 25,000		$ 20,000

XML

Net income (loss) per common share (Details) - USD ($)	3 Months Ended		6 Months Ended
	Sep. 29, 2018	Sep. 30, 2017	Sep. 29, 2018	Sep. 30, 2017
Numerator:
Net income (loss)	$ 3,241,000	$ (875,000)	$ (3,523,000)	$ (8,552,000)
Denominator:
Weighted-average common shares - basic (in shares)	48,138,907	48,058,231	48,138,907	48,053,084
Options and other dilutive securities	$ 380,259
Weighted-average common shares - diluted (in shares)	48,519,166	48,058,231	48,138,907	48,053,084
Net income (loss) per common share—basic and diluted	$ 0.07	$ (0.02)	$ (0.07)	$ (0.18)
Stock options outstanding
Antidilutive securities not included:
Antidilutive securities	2,350,339	2,958,961	2,637,068	2,945,881
Nonvested restricted stock awards
Antidilutive securities not included:
Antidilutive securities	14,492	107,614	120,709	95,455

XML

Income taxes (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Sep. 29, 2018	Sep. 30, 2017	Sep. 29, 2018	Sep. 30, 2017
Income taxes
Provision (benefit) for income taxes	$ 1,417	$ 517	$ (2,063)	$ (4,068)
Remeasurement of deferred tax balances			$ 604
Effective income tax rate (as a percent)	30.40%	(144.40%)	36.90%	32.20%

XML

Income taxes - Tax Cuts and Jobs Act (Details) $ in Thousands	12 Months Ended
	Mar. 31, 2018 USD ($)
Income taxes
Net provisional tax benefit	$ 15,689
Provisional benefit related to the remeasurement of deferred tax balances	24,210
Provisional expense related to the one-time transition tax on foreign earnings	$ 8,521

XML

Commitments and contingencies (Details) $ in Thousands	Sep. 29, 2018 USD ($)
Standby letters of credit
Commitments and contingencies
Amount outstanding	$ 3,852

XML

Accumulated other comprehensive income (Details) $ in Thousands	6 Months Ended
	Sep. 29, 2018 USD ($)
Rollforward of the amounts included in AOCI, net of taxes
Balance beginning of period	$ (17,316)
Other comprehensive income (loss) before reclassifications, net of tax	(5,718)
Amounts reclassified to earnings, net of tax	(133)
Net current period other comprehensive (loss) income	(5,851)
Balance end of period	(23,167)
Pension liability adjustment
Rollforward of the amounts included in AOCI, net of taxes
Balance beginning of period	(1,793)
Other comprehensive income (loss) before reclassifications, net of tax	135
Net current period other comprehensive (loss) income	135
Balance end of period	(1,658)
Foreign currency translation
Rollforward of the amounts included in AOCI, net of taxes
Balance beginning of period	(15,421)
Other comprehensive income (loss) before reclassifications, net of tax	(4,639)
Net current period other comprehensive (loss) income	(4,639)
Balance end of period	(20,060)
Foreign currency hedge instruments
Rollforward of the amounts included in AOCI, net of taxes
Balance beginning of period	(102)
Other comprehensive income (loss) before reclassifications, net of tax	(1,214)
Amounts reclassified to earnings, net of tax	(133)
Net current period other comprehensive (loss) income	(1,347)
Balance end of period	$ (1,449)

XML

Foreign currency forward contracts (Details) - USD ($) $ in Thousands	6 Months Ended
	Sep. 29, 2018	Sep. 30, 2017
Foreign Currency Forward Contracts
Purchase of inventory from use of forward contracts in Swedish krona (as a percent)	94.00%	100.00%
Purchase of U.S. dollars from use of forward contracts	$ 0	$ 1,648
Purchase of U.S. dollars from use of forward contracts as a percent of Elfa's U.S. Dollar purchases	0.00%	54.00%
Foreign currency forward contracts | Not Designated as Hedging Instrument
Foreign Currency Forward Contracts
Loss associated with the change in fair value of forward contracts not designated as hedging instruments	$ 0
Foreign currency hedge instruments | Designated as Hedging Instrument | Cash Flow Hedging
Foreign Currency Forward Contracts
Loss in accumulated other comprehensive loss related to foreign currency hedge instruments	(1,449)
Unrealized loss for settled foreign currency hedge instruments	(930)
Unrealized loss to be reclassified into earnings over the next 12 months	$ (930)
Minimum | Foreign currency forward contracts
Foreign Currency Forward Contracts
Term of contract	1 month
Maximum | Foreign currency forward contracts
Foreign Currency Forward Contracts
Term of contract	12 months

XML

Fair value measurements (Details) - USD ($) $ in Thousands	Sep. 29, 2018	Mar. 31, 2018	Sep. 30, 2017
Fair value
Liabilities
Estimated fair value of long-term debt, including current maturities	$ 299,137	$ 295,605	$ 311,578
Recurring
Assets
Total assets	6,011	5,848	7,512
Recurring | Other current assets
Assets
Nonqualified retirement plan	$ 6,011	$ 5,848	5,445
Not Designated as Hedging Instrument | Recurring | Foreign currency forward contracts | Level 2 | Other current assets
Assets
Foreign currency forward contracts			$ 2,067

XML

Segment reporting (Details) $ in Thousands	3 Months Ended		6 Months Ended
	Sep. 29, 2018 USD ($) segment country	Sep. 30, 2017 USD ($)	Sep. 29, 2018 USD ($) country	Sep. 30, 2017 USD ($)	Mar. 31, 2018 USD ($)
Segment reporting
Number of reportable segments | segment	2
Segment reporting
Sales	$ 224,453	$ 218,410	$ 420,276	$ 401,478
Adjusted EBITDA	24,347	26,516	36,738	32,946
Interest expense, net	7,377	5,873	15,285	10,098
Assets	$ 751,454	771,953	$ 751,454	771,953	$ 749,369
Elfa
Segment reporting
Number of countries in which products are sold on wholesale basis | country	30		30
Operating segments | TCS
Segment reporting
Sales	$ 208,915	202,321	$ 388,997	369,380
Adjusted EBITDA	21,228	23,446	31,332	29,210
Interest expense, net	7,295	5,800	15,140	9,957
Assets	650,644	661,994	650,644	661,994
Operating segments | Elfa
Segment reporting
Sales	15,538	16,089	31,279	32,098
Adjusted EBITDA	3,839	3,448	5,438	4,591
Interest expense, net	82	73	145	141
Assets	104,585	113,554	104,585	113,554
lntersegment
Segment reporting
Sales	(14,650)	(13,497)	(25,045)	(22,541)
Adjusted EBITDA	(720)	(378)	(32)	(855)
Assets	(3,775)	(3,595)	(3,775)	(3,595)
lntersegment | Elfa
Segment reporting
Sales	$ 14,650	$ 13,497	$ 25,045	$ 22,541

XML

Segment reporting - Reconciliation of Adjusted EBITDA by segment to income before taxes (Details) - USD ($) $ in Thousands	3 Months Ended		6 Months Ended
	Sep. 29, 2018	Sep. 30, 2017	Sep. 29, 2018	Sep. 30, 2017
Segment reporting
Loss before taxes	$ 4,658	$ (358)	$ (5,586)	$ (12,620)
Depreciation and amortization	9,128	9,505	18,465	19,047
Interest expense, net	7,377	5,873	15,285	10,098
Pre-opening costs	(881)	(1,418)	(1,227)	(2,804)
Non-cash rent	(581)	(276)	(1,218)	(737)
Stock-based compensation	(769)	(510)	(1,355)	(1,004)
Loss on extinguishment of debt	(2,082)	(2,369)	(2,082)	(2,369)
Foreign exchange losses	(9)	(130)	(47)	(54)
Optimization Plan implementation charges		(6,786)	(4,864)	(10,320)
Elfa manufacturing facility closure		517		517
Other adjustments	24	42	217	90
Adjusted EBITDA	$ 24,347	$ 26,516	$ 36,738	$ 32,946