XML 37 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting (Tables)
9 Months Ended
Oct. 27, 2017
Revenue, Major Customer [Line Items]  
Revenue from External Customers by Products and Services [Table Text Block]
Net revenue is aggregated by product category in the following table:
 
 
13 Weeks Ended
 
39 Weeks Ended
(in thousands)
 
October 27, 2017
 
October 28, 2016
 
October 27, 2017
 
October 28, 2016
Net revenue:
 
 
 
 
 
 
 
 
Apparel
 
$
272,175

 
$
252,082

 
$
759,460

 
$
725,062

Non-apparel
 
38,559

 
37,854

 
93,067

 
95,021

Service and other
 
14,755

 
21,540

 
43,517

 
56,836

Total net revenue
 
$
325,489

 
$
311,476

 
$
896,044

 
$
876,919

Schedule of financial information by segment
Financial information by segment is presented in the following tables.
SUMMARY OF SEGMENT DATA

 
13 Weeks Ended
 
39 Weeks Ended
(in thousands)
 
October 27, 2017
 
October 28, 2016
 
October 27, 2017
 
October 28, 2016
Net revenue:
 



 
 
 
 
Direct
 
$
290,326


$
272,080

 
$
778,554

 
$
750,660

Retail
 
35,104


39,340

 
117,317

 
126,077

Corporate / other
 
59


56

 
173

 
182

Total net revenue
 
$
325,489

 
$
311,476

 
$
896,044

 
$
876,919


 
 
13 Weeks Ended
 
39 Weeks Ended
(in thousands)
 
October 27, 2017
 
October 28, 2016
 
October 27, 2017
 
October 28, 2016
Adjusted EBITDA:
 
 
 
 
 
 
 
 
Direct
 
$
29,100

 
$
13,904

 
$
54,018

 
$
41,516

Retail
 
(6,003
)
 
(3,583
)
 
(7,405
)
 
(7,063
)
Corporate / other
 
(10,245
)
 
(9,035
)
 
(25,635
)
 
(25,271
)
Total adjusted EBITDA
 
$
12,852

 
$
1,286

 
$
20,978

 
$
9,182

Product recall
 

 
(212
)
 

 
(212
)
Loss on disposal of property and equipment
 
89

 
126

 
151

 
172

Transfer of corporate functions
 
475

 

 
2,401

 

Depreciation and amortization
 
6,347

 
4,795

 
19,031

 
13,419

Operating income (loss)
 
$
5,941

 
$
(3,423
)
 
$
(605
)
 
$
(4,197
)
Interest expense
 
6,350

 
6,149

 
18,642

 
18,493

Other income, net
 
(576
)
 
(432
)
 
(1,812
)
 
(1,413
)
Income tax expense (benefit)
 
5

 
(1,918
)
 
(5,878
)
 
(6,316
)
NET INCOME (LOSS)
 
$
162

 
$
(7,222
)
 
$
(11,557
)
 
$
(14,961
)
 
 
13 Weeks Ended
 
39 Weeks Ended
(in thousands)
 
October 27, 2017
 
October 28, 2016
 
October 27, 2017
 
October 28, 2016
Depreciation and amortization:
 
 
 
 
 
 
 
 
Direct
 
$
5,747

 
$
4,027

 
$
17,015

 
$
11,097

Retail
 
285

 
408

 
992

 
1,233

Corporate / other
 
315

 
360

 
1,024

 
1,089

Total depreciation and amortization
 
$
6,347

 
$
4,795

 
$
19,031

 
$
13,419

(in thousands)
 
October 27, 2017
 
October 28, 2016
 
January 27, 2017
Total Assets:
 
 
 
 
 
 
Direct
 
$
934,508

 
$
1,073,975

 
$
805,201

Retail
 
67,965

 
78,373

 
69,792

Corporate / other
 
118,007

 
160,830

 
239,398

Total assets
 
$
1,120,480

 
$
1,313,178

 
$
1,114,391

 
 
13 Weeks Ended
 
39 Weeks Ended
(in thousands)
 
October 27, 2017
 
October 28, 2016
 
October 27, 2017
 
October 28, 2016
Capital expenditures:
 
 
 
 
 
 
 
 
Direct
 
$
8,791

 
$
8,041

 
$
29,004

 
$
25,804

Retail
 

 
25

 
10

 
279

Corporate / other
 
129

 

 
129

 

Total capital expenditures
 
$
8,920

 
$
8,066

 
$
29,143

 
$
26,083