XML 88 R63.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting - Details by Product Category, Segment and Geographic Region (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Feb. 02, 2018
Oct. 27, 2017
Jul. 28, 2017
Apr. 28, 2017
Jan. 27, 2017
Oct. 28, 2016
Jul. 29, 2016
Apr. 29, 2016
Feb. 02, 2018
Jan. 27, 2017
Jan. 29, 2016
Segment Reporting Information [Line Items]                      
Total merchandise sales and services, net $ 510,633 $ 325,489 $ 302,190 $ 268,365 $ 458,841 $ 311,476 $ 292,010 $ 273,433 $ 1,406,677 $ 1,335,760 $ 1,419,778
Total adjusted EBITDA                 58,264 39,832 107,288
Gain (Loss) on Disposition of Assets                 (348) (672) (44)
Business Exit Costs                 3,921 0 0
Product recall                 0 (212) (3,371)
Depreciation and amortization                 24,910 19,003 17,399
Impairment of Intangible Assets (Excluding Goodwill)                 0 173,000 98,300
Operating (loss) income 29,690 5,941 174 (6,720) (148,434) [1] (3,423) [1] 2,712 [1] (3,486) [1] 29,085 (152,631) (5,084)
Interest Expense                 25,929 24,630 24,826
Income Tax Expense (Benefit)                 (27,747) (69,098) (9,691)
Total assets 1,124,135       1,114,391       1,124,135 1,114,391  
Total capital expenditures                 38,145 33,319 22,224
Total property and equipment, net 136,501       122,836       136,501 122,836  
Other Nonoperating Income (Expense)                 (2,708) (1,619) 671
Net Income (Loss) Attributable to Parent 39,752 [2] $ 162 [2] $ (3,880) [2] $ (7,839) [2] (94,821) [1] $ (7,222) [1] $ (1,980) [1] $ (5,759) [1] 28,195 (109,782) (19,548)
Operating segments | Direct                      
Segment Reporting Information [Line Items]                      
Total merchandise sales and services, net                 1,234,115 1,149,149 1,214,993
Total adjusted EBITDA                 104,632 78,582 141,936
Depreciation and amortization                 22,279 15,877 13,916
Total assets 856,986       805,201       856,986 805,201  
Total capital expenditures                 37,893 32,590 21,630
Operating segments | Retail                      
Segment Reporting Information [Line Items]                      
Total merchandise sales and services, net                 172,562 186,611 204,785
Total adjusted EBITDA                 (7,866) (5,339) (301)
Depreciation and amortization                 1,277 1,674 2,029
Total assets 49,933       69,792       49,933 69,792  
Total capital expenditures                 123 635 318
Corporate/other                      
Segment Reporting Information [Line Items]                      
Total adjusted EBITDA                 (38,502) (33,411) (34,347)
Depreciation and amortization                 1,354 1,452 1,454
Total assets 217,216       239,398       217,216 239,398  
Total capital expenditures                 129 94 276
Apparel                      
Segment Reporting Information [Line Items]                      
Total merchandise sales and services, net                 1,144,950 1,086,439 1,156,047
Non-apparel                      
Segment Reporting Information [Line Items]                      
Total merchandise sales and services, net                 176,287 168,945 183,073
Services and other                      
Segment Reporting Information [Line Items]                      
Total merchandise sales and services, net                 85,440 80,376 80,658
United States                      
Segment Reporting Information [Line Items]                      
Total merchandise sales and services, net                 1,204,199 1,143,529 1,211,226
Total property and equipment, net 126,015       113,045       126,015 113,045  
Europe                      
Segment Reporting Information [Line Items]                      
Total merchandise sales and services, net                 134,543 125,410 136,890
Total property and equipment, net 9,862       9,075       9,862 9,075  
Asia                      
Segment Reporting Information [Line Items]                      
Total merchandise sales and services, net                 48,704 50,030 51,808
Total property and equipment, net $ 624       $ 716       624 716  
Other foreign                      
Segment Reporting Information [Line Items]                      
Total merchandise sales and services, net                 $ 19,231 $ 16,791 $ 19,854
[1] (2) Fourth Quarter 2016 Net loss includes an impairment charge of $173.0 million related to the non-cash write-down of our trade name indefinite-lived asset, Lands' End.
[2] (3) Fourth Quarter 2017 Net income includes the impacts of the Tax Act reform. See Note 9, Income Taxes, for additional details.