EXPRESS, INC.
CONSOLIDATED BALANCE SHEETS
(Amounts in Thousands, Except Per Share Amounts) (Unaudited)
| | | | | | | | | | | | | |
| April 29, 2023 | | January 28, 2023 | | |
ASSETS | | | | | |
Current Assets: | | | | | |
Cash and cash equivalents | $ | 34,092 | | | $ | 65,612 | | | |
Receivables, net | 17,106 | | | 12,374 | | | |
Income tax receivable | 1,140 | | | 1,462 | | | |
Inventories | 346,963 | | | 365,649 | | | |
Prepaid royalty | 47,146 | | | 59,565 | | | |
Prepaid rent | 5,762 | | | 7,744 | | | |
Other | 25,628 | | | 21,998 | | | |
Total current assets | 477,837 | | | 534,404 | | | |
| | | | | |
| | | | | |
| | | | | |
Right of Use Asset, Net | 522,922 | | | 505,350 | | | |
| | | | | |
Property and Equipment | 1,022,132 | | | 1,019,577 | | | |
Less: accumulated depreciation | (894,020) | | | (886,193) | | | |
Property and equipment, net | 128,112 | | | 133,384 | | | |
| | | | | |
| | | | | |
Non-Current Income Tax Receivable | 52,278 | | | 52,278 | | | |
Equity Method Investment | 166,210 | | | 166,106 | | | |
Other Assets | 6,342 | | | 6,803 | | | |
TOTAL ASSETS | $ | 1,353,701 | | | $ | 1,398,325 | | | |
| | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | |
Current Liabilities: | | | | | |
Short-term lease liability | $ | 197,944 | | | $ | 189,006 | | | |
Accounts payable | 162,369 | | | 191,386 | | | |
Deferred royalty income | 15,412 | | | 19,852 | | | |
Deferred revenue | 33,243 | | | 35,543 | | | |
| | | | | |
Accrued expenses | 101,243 | | | 105,803 | | | |
Total current liabilities | 510,211 | | | 541,590 | | | |
| | | | | |
Long-Term Lease Liability | 408,006 | | | 406,448 | | | |
Long-Term Debt | 179,750 | | | 122,000 | | | |
| | | | | |
Other Long-Term Liabilities | 20,075 | | | 20,718 | | | |
Total Liabilities | 1,118,042 | | | 1,090,756 | | | |
| | | | | |
Commitments and Contingencies (Note 10) | | | | | |
| | | | | |
Stockholders’ Equity: | | | | | |
Preferred stock – $0.01 par value; 10,000 shares authorized; no shares issued or outstanding | — | | | — | | | |
Common stock – $0.01 par value; 500,000 shares authorized; 99,067 shares and 99,067 shares issued at April 29, 2023 and January 28, 2023, respectively, and 74,571 shares and 73,760 shares outstanding at April 29, 2023 and January 28, 2023, respectively | 990 | | | 990 | | | |
Additional paid-in capital | 229,468 | | | 228,633 | | | |
| | | | | |
Retained earnings | 269,812 | | | 355,736 | | | |
Treasury stock – at average cost; 24,496 shares and 25,307 shares at April 29, 2023 and January 28, 2023, respectively | (264,611) | | | (277,790) | | | |
Total stockholders’ equity | 235,659 | | | 307,569 | | | |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 1,353,701 | | | $ | 1,398,325 | | | |
See Notes to Unaudited Consolidated Financial Statements.EXPRESS, INC. | Q1 2023 Form 10-Q | 5
EXPRESS, INC.
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(Amounts in Thousands, Except Per Share Amounts) (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Thirteen Weeks Ended |
| | | | | | | | April 29, 2023 | | April 30, 2022 |
Net Sales | | | | | | | | $ | 383,257 | | | $ | 450,785 | |
Cost of Goods Sold, Buying and Occupancy Costs | | | | | | | | 319,464 | | | 319,285 | |
GROSS PROFIT | | | | | | | | 63,793 | | | 131,500 | |
Operating Expenses (Income): | | | | | | | | | | |
Selling, general, and administrative expenses | | | | | | | | 139,348 | | | 141,093 | |
Royalty income | | | | | | | | (4,440) | | | — | |
| | | | | | | | | | |
Other operating income, net | | | | | | | | (1,000) | | | (490) | |
TOTAL OPERATING EXPENSES | | | | | | | | 133,908 | | | 140,603 | |
| | | | | | | | | | |
OPERATING LOSS | | | | | | | | (70,115) | | | (9,103) | |
| | | | | | | | | | |
| | | | | | | | | | |
Interest Expense, Net | | | | | | | | 2,943 | | | 3,494 | |
| | | | | | | | | | |
Other Income, Net | | | | | | | | — | | | (200) | |
LOSS BEFORE INCOME TAXES | | | | | | | | (73,058) | | | (12,397) | |
Income Tax Expense (Benefit) | | | | | | | | 369 | | | (483) | |
NET LOSS | | | | | | | | $ | (73,427) | | | $ | (11,914) | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
COMPREHENSIVE LOSS | | | | | | | | $ | (73,427) | | | $ | (11,914) | |
| | | | | | | | | | |
EARNINGS PER SHARE: | | | | | | | | | | |
Basic | | | | | | | | $ | (0.99) | | | $ | (0.18) | |
Diluted | | | | | | | | $ | (0.99) | | | $ | (0.18) | |
| | | | | | | | | | |
WEIGHTED AVERAGE SHARES OUTSTANDING: | | | | | | | | | | |
Basic | | | | | | | | 73,878 | | | 67,211 | |
Diluted | | | | | | | | 73,878 | | | 67,211 | |
See Notes to Unaudited Consolidated Financial Statements. EXPRESS, INC. | Q1 2023 Form 10-Q | 6
EXPRESS, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(Amounts in Thousands) (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| Common Stock | | | | Treasury Stock | |
| Shares Outstanding | Par Value | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Shares | At Average Cost | Total |
BALANCE, January 28, 2023 | 73,760 | | $ | 990 | | $ | 228,633 | | $ | 355,736 | | $ | — | | 25,307 | | $ | (277,790) | | $ | 307,569 | |
Net loss | — | | — | | — | | (73,427) | | — | | — | | — | | (73,427) | |
Exercise of stock options and vesting of restricted stock | 1,232 | | — | | (1,036) | | (12,497) | | — | | (1,232) | | 13,533 | | — | |
Share-based compensation | — | | — | | 1,871 | | — | | — | | — | | — | | 1,871 | |
Repurchase of common stock | (421) | | — | | — | | — | | — | | 421 | | (354) | | (354) | |
BALANCE, April 29, 2023 | 74,571 | | $ | 990 | | $ | 229,468 | | $ | 269,812 | | $ | — | | 24,496 | | $ | (264,611) | | $ | 235,659 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
| Common Stock | | | | Treasury Stock | |
| Shares Outstanding | Par Value | Additional Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Loss | Shares | At Average Cost | Total |
BALANCE, January 29, 2022 | 67,072 | | $ | 936 | | $ | 220,078 | | $ | 77,093 | | $ | — | | 26,560 | | $ | (296,799) | | $ | 1,308 | |
Net loss | — | | — | | — | | (11,914) | | — | | — | | — | | (11,914) | |
Exercise of stock options and vesting of restricted stock | 1,520 | | — | | (5,038) | | (11,935) | | — | | (1,520) | | 16,973 | | — | |
Share-based compensation | — | | — | | 2,393 | | — | | — | | — | | — | | 2,393 | |
Repurchase of common stock | (570) | | — | | — | | — | | — | | 570 | | (1,890) | | (1,890) | |
BALANCE, April 30, 2022 | 68,022 | | $ | 936 | | $ | 217,433 | | $ | 53,244 | | $ | — | | 25,610 | | $ | (281,716) | | $ | (10,103) | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
See Notes to Unaudited Consolidated Financial Statements. EXPRESS, INC. | Q1 2023 Form 10-Q | 7
EXPRESS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in Thousands) (Unaudited)
| | | | | | | | | | | |
| Thirteen Weeks Ended |
| April 29, 2023 | | April 30, 2022 |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | |
Net loss | $ | (73,427) | | | $ | (11,914) | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | |
Depreciation and amortization | 14,405 | | | 15,172 | |
Loss on disposal of property and equipment | — | | | 10 | |
| | | |
| | | |
Share-based compensation | 1,871 | | | 2,393 | |
| | | |
Landlord allowance amortization | (58) | | | (157) | |
| | | |
Changes in operating assets and liabilities: | | | |
Receivables, net | (4,732) | | | 2,413 | |
Income tax receivable | 322 | | | (463) | |
Prepaid royalty | 12,419 | | | — | |
Inventories | 18,686 | | | (12,454) | |
Deferred royalty income | (4,440) | | | — | |
Accounts payable, deferred revenue, and accrued expenses | (37,370) | | | (53,989) | |
Other assets and liabilities | (8,288) | | | (16,890) | |
NET CASH USED IN OPERATING ACTIVITIES | (80,612) | | | (75,879) | |
| | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | |
Capital expenditures | (8,200) | | | (5,142) | |
Costs related to WHP transaction | (104) | | | — | |
NET CASH USED IN INVESTING ACTIVITIES | (8,304) | | | (5,142) | |
| | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | |
Proceeds from borrowings under the revolving credit facility | 142,250 | | | 117,000 | |
Repayment of borrowings under the revolving credit facility | (84,500) | | | (37,000) | |
| | | |
Repayment of borrowings under the term loan facility | — | | | (1,125) | |
| | | |
| | | |
| | | |
| | | |
| | | |
Repurchase of common stock for tax withholding obligations | (354) | | | (1,890) | |
NET CASH PROVIDED BY FINANCING ACTIVITIES | 57,396 | | | 76,985 | |
| | | |
| | | |
| | | |
NET DECREASE IN CASH AND CASH EQUIVALENTS | (31,520) | | | (4,036) | |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 65,612 | | | 41,176 | |
CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 34,092 | | | $ | 37,140 | |
See Notes to Unaudited Consolidated Financial Statements. EXPRESS, INC. | Q1 2023 Form 10-Q | 8
| | | | | | | | | | | | | | |
EXPRESS, INC. | | | |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS |
| | | | |
EXPRESS, INC. | Q1 2023 Form 10-Q | 9
| | | | | | | | | | | | | | |
NOTE 1 | DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION |
Business Description
Express, Inc., together with its subsidiaries (“Express” or the “Company”), is a multi-brand fashion retailer whose portfolio includes Express and UpWest. The Company operates an omnichannel platform, including both physical and online stores. Grounded in a belief that style, quality and value should all be found in one place, Express is a brand with a purpose - We Create Confidence. We Inspire Self-Expression. - powered by a styling community. UpWest is an apparel, accessories and home goods brand with a purpose to Provide Comfort for People & Planet.
As of April 29, 2023, the Company operated 545 retail and factory outlet stores in the United States and Puerto Rico, the Express.com online store, the Express mobile app and the UpWest.com online store. As of April 29, 2023, the composition of Express operated stores was as follows:
| | | | | |
| Store Count |
EXPRESS | |
Retail stores1 | 337 | |
Factory Outlet stores | 195 | |
Total Retail and Factory Outlet stores | 532 | |
UpWest | 13 | |
Total stores | 545 | |
1.As of April 29, 2023, retail store count includes 10 Express Edit stores
WHP Strategic Partnership
In the fourth quarter of 2022, Express closed the strategic partnership with WHP Global (“WHP”), a leading global brand management firm. The mutually transformative strategic partnership advances the Company's omnichannel platform which is expected to drive accelerated, long-term growth through the acquisition and operation of a portfolio of brands. In connection with the closing of this transaction in January 2023, the Company and WHP also formed a joint venture (the “Joint Venture”), intended to scale the Express brand through new domestic category licensing and international expansion opportunities. Refer to Note 5 for further discussion regarding the WHP strategic partnership. Fiscal Year
The Company's fiscal year ends on the Saturday closest to January 31. Fiscal years are designated in the unaudited Consolidated Financial Statements and Notes, as well as the remainder of this Quarterly Report, by the calendar year in which the fiscal year commences. All references herein to the Company's fiscal years are as follows:
| | | | | | | | | | | | | | |
Fiscal Year | | Year Ended | | Number of Weeks |
2023 | | February 3, 2024 | | 53 |
2022 | | January 28, 2023 | | 52 |
All references herein to “the first quarter of 2023” and “the first quarter of 2022” represent the thirteen weeks ended April 29, 2023 and April 30, 2022, respectively.
Basis of Presentation
The accompanying unaudited Consolidated Financial Statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q and the U.S. Securities and Exchange Commission’s Article 10, Regulation S-X and therefore do not include all of the information or footnotes required for complete financial statements. In the opinion of management, the accompanying unaudited Consolidated Financial Statements reflect all adjustments (which are of a normal recurring nature) necessary to state fairly the financial position, results of operations, and cash flows for the interim periods, but are not necessarily indicative of the results of operations to be anticipated for the Company's future interim periods or 2023 fiscal year. Therefore, these statements should be read in conjunction with the
EXPRESS, INC. | Q1 2023 Form 10-Q | 10
Consolidated Financial Statements and Notes thereto for the year ended January 28, 2023, included in the Annual Report.
Express, Inc., through its indirect, wholly owned subsidiaries, including Express Fashion Operations, LLC, conducts the operations of the Company and Express Fashion Investments, LLC which owns a 40% economic interest with significant influence in the Joint Venture.
Principles of Consolidation
The unaudited Consolidated Financial Statements include the accounts of the Company and its wholly-owned subsidiaries. The Company indirectly holds a 40% equity method interest in the Joint Venture, which is majority owned by WH Borrower, LLC, an affiliate of WHP. All intercompany transactions and balances have been eliminated in consolidation.
Segment Reporting
The Company defines an operating segment on the same basis that it uses to evaluate performance internally. The Company has determined that its Chief Executive Officer is the Chief Operating Decision Maker, and that there is one operating segment. Therefore, the Company reports results as a single segment, which includes the operation of its Express and UpWest brick-and-mortar retail and outlet stores and eCommerce operations.
Use of Estimates in the Preparation of Financial Statements
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the unaudited Consolidated Financial Statements and the reported amounts of revenue and expense during the reporting period, as well as the related disclosure of contingent assets and liabilities as of the date of the unaudited Consolidated Financial Statements. Actual results may differ from those estimates. The Company revises its estimates and assumptions as new information becomes available.
Going Concern and Management’s Plans
The Company’s revenues, results of operations and cash flows have been materially adversely impacted by negative macroeconomic factors beginning in the third and fourth quarters of 2022 and continuing into the first quarter of 2023. The persistently challenging macroeconomic and retail apparel environments, including reduced consumer spending and increased price sensitivity in discretionary categories, has significantly impacted the Company's performance. Net sales during the first quarter of 2023 decreased approximately $67.5 million compared to the first quarter of 2022 and this decline, coupled with an increase in promotional activity, drove gross margin and operating loss below the Company's expectations. For the first quarter of 2023, the Company reported a net operating loss of $70.1 million and negative operating cash flows of $80.6 million.
As of April 29, 2023, the Company was in compliance with the covenants under the agreements governing its indebtedness, however, due to the uncertainty in the Company’s business, the Company could experience material further decreases to revenues and cash flows and may experience difficulty remaining in compliance with such covenants. Refer to Note 8 for further details regarding the terms of the ABL Credit Agreement and the Revolving Credit Facility provided to the Company thereunder. When conditions and events, in the aggregate, impact an entity's ability to continue as a going concern, management evaluates the mitigating effect of its plans to determine if it is probable that the plans will be effectively implemented and, when implemented, the plans will mitigate the relevant conditions or events.
The Company's plans are focused on improving its results and liquidity through additional expense savings and improved sales trends as we move through the balance of fiscal year 2023. The Company is committed to finding significant additional expense savings which are expected to benefit the second half of fiscal 2023 and full fiscal year 2024, and has engaged external advisors to assist in analyzing and identifying both potential margin expansion and further expense saving opportunities. Additionally, the Company has contingency plans which would further reduce or defer additional expenses and cash outlays should operations weaken beyond current forecasts. The Company believes these plans are probable of being successfully implemented, which will result in adequate cash flows to support its ongoing operations and to meet its financial covenant requirements under the agreements governing its indebtedness for at least one year following the date these financial statements are issued.
EXPRESS, INC. | Q1 2023 Form 10-Q | 11
The accompanying unaudited Consolidated Financial Statements are prepared in accordance with generally accepted accounting principles applicable to a going concern, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.
| | | | | | | | | | | | | | |
NOTE 2 | REVENUE RECOGNITION |
The following is information regarding the Company’s major product categories and sales channels:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Thirteen Weeks Ended | | |
| | | | April 29, 2023 | | April 30, 2022 | | | | |
| | | | (in thousands) |
Apparel | | | | $ | 344,000 | | | $ | 401,286 | | | | | |
Accessories and other | | | | 26,193 | | | 35,478 | | | | | |
Other revenue | | | | 13,064 | | | 14,021 | | | | | |
Total net sales | | | | $ | 383,257 | | | $ | 450,785 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Thirteen Weeks Ended | | |
| | | | April 29, 2023 | | April 30, 2022 | | | | |
| | | | (in thousands) |
Retail | | | | $ | 274,256 | | | $ | 320,877 | | | | | |
Outlet | | | | 95,937 | | | 115,887 | | | | | |
Other revenue | | | | 13,064 | | | 14,021 | | | | | |
Total net sales | | | | $ | 383,257 | | | $ | 450,785 | | | | | |
Other revenue consists primarily of revenue earned from our private label credit card agreement, shipping and handling revenue related to eCommerce activity, sell-off revenue related to marked-out-of-stock inventory sales to third parties and revenue from gift card breakage.
Merchandise Sales
The Company recognizes sales for in-store purchases at the point-of-sale. Revenue related to eCommerce transactions is recognized upon shipment based on the fact that control transfers to the customer at that time. The Company has made a policy election to treat shipping and handling as costs to fulfill the contract, and as a result, any amounts received from customers are included in the transaction price allocated to the performance obligation of providing goods with a corresponding amount accrued within cost of goods sold, buying and occupancy costs in the unaudited Consolidated Statements of Income and Comprehensive Income for amounts paid to applicable carriers. Associate discounts on merchandise purchases are classified as a reduction of net sales. Net sales excludes sales tax collected from customers and remitted to governmental authorities.
Loyalty Program
The Company maintains a customer loyalty program in which customers earn points toward rewards for qualifying purchases and other marketing activities. Upon reaching specified point values, customers are issued a reward, which they may redeem on merchandise purchases at the Company’s stores or on its website. Generally, rewards earned must be redeemed within 60 days from the date of issuance. The Company defers a portion of merchandise sales based on the estimated standalone selling price of the points earned. This deferred revenue is recognized as certificates are redeemed or expire. To calculate this deferral, the Company makes assumptions related to loyalty point and certificate redemption rates based on historical experience. The loyalty liability is included in deferred revenue on the unaudited Consolidated Balance Sheets.
EXPRESS, INC. | Q1 2023 Form 10-Q | 12
| | | | | | | | | | | | | | | | | | |
| | Thirteen Weeks Ended | | |
| | April 29, 2023 | | April 30, 2022 | | | | |
| | (in thousands) |
Beginning balance loyalty deferred revenue | | $ | 9,939 | | | $ | 10,918 | | | | | |
Net revenue recognized | | (540) | | | (1,562) | | | | | |
Ending balance loyalty deferred revenue | | $ | 9,399 | | | $ | 9,356 | | | | | |
Sales Returns Reserve
The Company reduces net sales and provides a reserve for projected merchandise returns based on prior experience. Merchandise returns are often resalable merchandise and are refunded by issuing the same payment tender as the original purchase. The sales returns reserve was $14.9 million and $9.0 million as of April 29, 2023 and January 28, 2023, respectively, and is included in accrued expenses on the unaudited Consolidated Balance Sheets. The asset related to projected returned merchandise is included in other assets on the unaudited Consolidated Balance Sheets.
Gift Cards
The Company sells gift cards in its stores, on its eCommerce website, and through third parties. These gift cards do not expire or lose value over periods of inactivity. The Company accounts for gift cards by recognizing a liability at the time a gift card is sold. The gift card liability balance was $23.7 million and $25.6 million, as of April 29, 2023 and January 28, 2023, respectively, and is included in deferred revenue on the unaudited Consolidated Balance Sheets. During the thirteen weeks ended April 29, 2023 and April 30, 2022, the Company recognized approximately $3.7 million and $4.3 million of revenue that was previously included in the beginning gift card contract liability, respectively. The Company recognizes revenue from gift cards when they are redeemed by the customer. The Company also recognizes income on unredeemed gift cards, referred to as “gift card breakage.” Gift card breakage is recognized proportionately using a time-based attribution method from issuance of the gift card to the time when it can be determined that the likelihood of the gift card being redeemed is remote and that there is no legal obligation to remit unredeemed gift cards to relevant jurisdictions. The gift card breakage rate is based on historical redemption patterns. Gift card breakage is included within the other revenue component of net sales in the unaudited Consolidated Statements of Income and Comprehensive Income.
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Thirteen Weeks Ended | | |
| | | | April 29, 2023 | | April 30, 2022 | | | | |
| | | | (in thousands) |
Beginning gift card liability | | | | $ | 25,604 | | | $ | 25,066 | | | | | |
Issuances | | | | 4,983 | | | 6,083 | | | | | |
Redemptions | | | | (6,100) | | | (7,006) | | | | | |
Gift card breakage | | | | (831) | | | (855) | | | | | |
Ending gift card liability | | | | $ | 23,656 | | | $ | 23,288 | | | | | |
Private Label Credit Card
The Company has an agreement with Comenity Bank (the “Bank”) to provide customers with private label credit cards (as amended, the “Card Agreement”). The term of the Card Agreement expires on December 31, 2024. Each private label credit card bears the logo of the Express brand and can only be used at the Company’s store locations and eCommerce channel. The Bank is the sole owner of the accounts issued under the private label credit card program and absorbs the losses associated with non-payment by the private label card holders and a portion of any fraudulent usage of the accounts.
Pursuant to the Card Agreement, the Company receives amounts from the Bank during the term based on a percentage of private label credit card sales and is also eligible to receive incentive payments for the achievement of certain performance targets. These funds are recorded within the other revenue component of net sales in the unaudited Consolidated Statements of Income and Comprehensive Income. The Company also receives reimbursement funds from the Bank for certain expenses the Company incurs. These reimbursement funds are
EXPRESS, INC. | Q1 2023 Form 10-Q | 13
used by the Company to fund marketing and other programs associated with the private label credit card. The reimbursement funds received related to private label credit cards are recorded within the other revenue component of net sales in the Consolidated Statements of Income and Comprehensive Income.
In connection with the Card Agreement, the Bank paid the Company a $20.0 million refundable payment which the Company recognized upon receipt as deferred revenue within other long-term liabilities in the Consolidated Balance Sheets and began to recognize into income on a straight-line basis commencing January of 2018. As of April 29, 2023, the deferred revenue balance of $4.8 million will be recognized over the remaining term of the Card Agreement within the other revenue component of net sales.
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Thirteen Weeks Ended | | |
| | | | April 29, 2023 | | April 30, 2022 | | | | |
| | | | (in thousands) |
Beginning balance refundable payment liability | | | | $ | 5,516 | | | $ | 8,394 | | | | | |
| | | | | | | | | | |
Recognized in revenue | | | | (719) | | | (719) | | | | | |
Ending balance refundable payment liability | | | | $ | 4,797 | | | $ | 7,675 | | | | | |
| | | | | | | | | | | | | | |
NOTE 3 | EARNINGS PER SHARE |
The following table provides a reconciliation between basic and diluted weighted-average shares used to calculate basic and diluted earnings per share:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Thirteen Weeks Ended | | |
| | | | April 29, 2023 | | April 30, 2022 | | | | |
| | | | (in thousands) |
Weighted-average shares - basic | | | | 73,878 | | | 67,211 | | | | | |
Dilutive effect of stock options and restricted stock units | | | | — | | | — | | | | | |
Weighted-average shares - diluted | | | | 73,878 | | | 67,211 | | | | | |
Equity awards representing 4.3 million and 6.8 million shares of common stock were excluded from the computation of diluted earnings per share for the thirteen weeks ended April 29, 2023 and April 30, 2022, respectively, as the inclusion of these awards would have been anti-dilutive.
Additionally, for the thirteen weeks ended April 29, 2023, equity awards representing 2.9 million shares were excluded from the computation of diluted weighted average shares because the number of shares that will ultimately be issued is contingent on the Company’s performance compared to pre-established performance goals which had not been achieved as of April 29, 2023.
| | | | | | | | | | | | | | |
NOTE 4 | FAIR VALUE MEASUREMENTS |
Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Assets and liabilities measured at fair value are classified using the following hierarchy, which is based upon the transparency of inputs to the valuation as of the measurement date.
■Level 1 - Valuation is based upon quoted prices (unadjusted) for identical assets or liabilities in active markets.
■Level 2 - Valuation is based upon quoted prices for similar assets and liabilities in active markets or other inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
■Level 3 - Valuation is based upon other unobservable inputs that are significant to the fair value measurement.
EXPRESS, INC. | Q1 2023 Form 10-Q | 14
Financial Assets
The following table presents the Company's financial assets, recorded in cash and cash equivalents on the unaudited Consolidated Balance Sheets, measured at fair value on a recurring basis as of April 29, 2023 and January 28, 2023, aggregated by the level in the fair value hierarchy.
| | | | | | | | | | | | | | | | | |
| April 29, 2023 |
| Level 1 | | Level 2 | | Level 3 |
| (in thousands) |
Money market funds | $ | — | | | $ | — | | | $ | — | |
| |
| January 28, 2023 |
| Level 1 | | Level 2 | | Level 3 |
| (in thousands) |
Money market funds | $ | 47,792 | | | $ | — | | | $ | — | |
The money market funds are valued using quoted market prices in active markets.
Non-Financial Assets
The Company's non-financial assets, which include fixtures, equipment, improvements, right of use assets, and an equity method investment, are not required to be measured at fair value on a recurring basis. However, if certain triggering events occur indicating the carrying value of these assets may not be recoverable, or annually in the case of indefinite-lived intangibles, an impairment test is required to be performed by the Company.
The carrying amounts reflected on the unaudited Consolidated Balance Sheets for the remaining cash, cash equivalents, receivables, prepaid expenses, and payables as of April 29, 2023 and January 28, 2023 approximated their fair values. The equity method investment is reflected at cost, and is the result of a market participant transaction with WHP whereby the Company received proceeds of $260.0 million and a 40% ownership interest in the Joint Venture in exchange for contributing certain intellectual property to the Joint Venture.
The Company reviews its equity method investment by comparing its fair value to its carrying value. If the carrying value of the investment exceeds its fair value and the loss in value is other than temporary, the investment is considered impaired and reduced to fair value, and the impairment is recognized in the period identified. Factors providing evidence of such a loss include changes in the investee's operations or financial condition, significant continuing losses, significant negative economic conditions or a significant decrease in the market value. Impairment charges are recorded in other expense (income), net in the unaudited Consolidated Statements of Income and Comprehensive Income.
Store Asset Impairment
Property and equipment, including the right of use assets, are not required to be measured at fair value on a recurring basis. However, if certain triggering events occur indicating the carrying value of these assets may not be recoverable, an impairment test is required. These events include, but are not limited to, material adverse changes in projected revenues, present cash flow losses combined with a history of cash flow losses and a forecast that demonstrates significant continuing losses, significant negative economic conditions, a significant decrease in the market value of an asset and store closure or relocation decisions. The reviews are conducted at the store level, the lowest identifiable level of cash flow.
Stores that display an indicator of impairment are subjected to an impairment assessment. Such stores are tested for recoverability by comparing the sum of the estimated future undiscounted cash flows to the carrying amount of the asset. This recoverability test requires management to make assumptions and judgments related, but not limited, to management’s expectations for future cash flows from operating the store.
▪The key assumption used in the undiscounted future store cash flow models is the sales growth rate.
An impairment loss may be recognized when these undiscounted future cash flows are less than the carrying amount of the asset group. In the circumstance of impairment, any loss would be measured as the excess of the
EXPRESS, INC. | Q1 2023 Form 10-Q | 15
carrying amount of the asset group over its fair value. Fair value of the store-related assets is determined at the individual store level based on the highest and best use of the asset group.
▪The key assumptions used in the fair value analysis may include discounted estimates of future store cash flows from operating the store and/or comparable market rents.
Impairment charges are recorded in cost of goods sold, buying and occupancy costs in the unaudited Consolidated Statements of Income and Comprehensive Income.
During the thirteen weeks ended April 29, 2023 and April 30, 2022, the Company did not recognize any impairment charges.
| | | | | | | | | | | | | | |
NOTE 5 | EQUITY METHOD INVESTMENT |
The following table is a summary of the Company’s equity method investment with WHP:
| | | | | | | | | | | | | |
| % of Ownership | Balance Sheet Location | April 29, 2023 | | |
| | | (in thousands) |
EXP Topco, LLC. | 40% | Equity Method Investment | $ | 166,210 | | | |
| | | | | |
The Company accounts for its 40% economic interest in the Joint Venture, through which it exercises significant influence but does not have control over the investee, under the equity method. Under the equity method, the Company records its investment in the investee on the balance sheet initially at cost, and subsequently adjusts the carrying amount based on its share of the investee's net income or loss. Royalty distributions received from the investee are recognized as a reduction of the carrying amount of the investment. The Company's share of equity (income) losses and other adjustments associated with this equity method investment is included in royalty income in the unaudited Consolidated Statements of Income and Comprehensive Income. The carrying value for the Company's equity investment is reported in Equity Method Investment on the unaudited Consolidated Balance Sheets. The Company reports its share of earnings using a one-month lag because results are not available in time for it to record them in the concurrent period. This convention has not historically materially impacted the Company's results.
Equity Method Investment with WHP
On January 25, 2023, the Company closed the strategic partnership transaction with WHP. Pursuant to the transaction, the Company formed the Joint Venture and contributed certain intellectual property of the Company in exchange for 40% ownership of the Joint Venture. WHP invested $235.0 million for 60% ownership of the Joint Venture, implying a fair value of the Company’s retained 40% interest of approximately $156.7 million.
During the fourth quarter of 2022, under the derecognition guidance from ASC Topic 810, Consolidation, the Company derecognized the intellectual property assets at their carrying amount upon their contribution to the Joint Venture. Because the carrying amount of the contributed intellectual property assets was zero, a $391.7 million gain was recognized at the time of contribution, of which $156.7 million was related to the Company’s 40% interest in the Joint Venture. The gain was recorded in gain on transaction with WHP on the Consolidated Statements of Income and Comprehensive Income. Transaction costs capitalized in the cost of the equity method investment totaled $9.4 million.
Separately, under the terms of the transaction, the Company and WHP entered into an investment agreement (the “Investment Agreement”) pursuant to which an affiliate of WHP acquired 5.4 million newly issued shares of the Company’s common stock at a purchase price of $4.60 per share, representing an approximate pro forma ownership of 7.4% of the Company's outstanding shares of common stock. The difference between the purchase price paid and the trading price of the Company’s common stock on the day of the completion of the transaction resulted in a gain of $17.8 million recorded in gain on transaction with WHP on the Consolidated Statements of Income and Comprehensive Income.
In connection with the strategic partnership with WHP, on January 25, 2023, the Company and the Joint Venture entered into an Intellectual Property License Agreement (the “License Agreement”). The License Agreement provides the Company with an exclusive license in the United States to the intellectual property contributed in
EXPRESS, INC. | Q1 2023 Form 10-Q | 16
connection with the Membership Interest Purchase Agreement and certain other intellectual property. The initial term of the License Agreement is 10 years, and the License Agreement automatically renews for successive renewal terms of 10 years (unless the Company provides notice of non-renewal at least 24 months prior to the end of the initial or applicable renewal term). Except for the Company’s right not to renew the License Agreement, the License Agreement is not terminable by either party. The Company will pay the Joint Venture a royalty on net sales of certain licensed goods and will commit to an annual guaranteed minimum annual royalty during the term of the License Agreement (i.e., $60.0 million in the first contract year, increasing by $1.0 million per year for the next five contract years, and remaining at $65.0 million following the sixth contract year). The Company will pay royalties at a rate of (i) 3.25% of net sales arising from retail sales of certain licensed goods in the first through fifth contract years (and 3.5% thereafter), and (ii) 8% of net sales arising from wholesale sales of such goods. The Company prepaid the Joint Venture’s first year guaranteed minimum royalty of $60.0 million with a portion of the transaction proceeds and recorded as a prepaid royalty on the Consolidated Balance Sheets.
Pursuant to the agreement governing the operations of the Joint Venture (the “Operating Agreement”), cash earnings of the Joint Venture will be distributed quarterly to the Company and WHP on a pro rata basis based on their respective equity ownership interests.
As the Chairman and Chief Executive Officer of WHP was appointed to the Company’s board of directors upon the closing of the stock purchase discussed above, the agreements entered into in connection with the WHP partnership transaction, including the Operating Agreement, the Investment Agreement and the License Agreement (including related royalty payments) are considered related party transactions.
During the thirteen weeks ended April 29, 2023, the Company recognized $4.4 million of royalty income from the Joint Venture, which is recorded in royalty income in the unaudited Consolidated Statements of Income and Comprehensive Income.
Summary Financial Information for Equity Method Investment
Summarized financial information related to the Company's equity method investment in the aggregate on a one-month lag is reflected below:
| | | | | | | |
| Thirteen Weeks Ended April 29, 20231 | | |
| (in thousands) |
Revenue | $ | 11,881 | | | |
Gross profit | 11,881 | | | |
Operating expenses | 4,912 | | | |
Income before taxes | 6,969 | | | |
Net income | $ | 6,693 | | | |
Income attributable to the equity method investment | $ | (4,440) | | | |
1.Reflects a one-month lag
| | | | | | | |
| April 29, 20231 | | |
| (in thousands) |
Current assets | $ | 9,637 | | | |
Non-current assets | 416,905 | | | |
Total assets | $ | 426,542 | | | |
Current liabilities | 48,449 | | | |
Non-current liabilities | — | | | |
Total liabilities | $ | 48,449 | | | |
Equity method investment | $ | 166,210 | | | |
1.Reflects a one-month lag
EXPRESS, INC. | Q1 2023 Form 10-Q | 17
The provision for income taxes is based on a current estimate of the annual effective tax rate, adjusted to reflect the effect of discrete items. The Company’s effective income tax rate may fluctuate from quarter to quarter as a result of a variety of factors, including the estimate of annual pre-tax income, the related changes in the estimate, and the effect of discrete items. The impact of these items on the effective tax rate will be greater at lower pre-tax levels.
The Company evaluates whether deferred tax assets are realizable on a quarterly basis. The Company considers all available positive and negative evidence, including past operating results and expectations of future operating income. Accordingly, the Company maintains a valuation allowance against the amount of deferred tax assets not expected to be realized as of April 29, 2023.
The Company’s effective tax rate was (0.5)% and 3.9% for the thirteen weeks ended April 29, 2023 and April 30, 2022, respectively. The effective tax rate for the thirteen weeks ended April 29, 2023 and April 30, 2022 reflect the impact of non-deductible executive compensation and the recording of an additional valuation allowance against the Company's current year losses.
The Company's unaudited Consolidated Balance Sheets as of April 29, 2023 and January 28, 2023 reflect $52.3 million of income tax receivable. The Company reclassified the receivable from current to non-current income tax receivable as of April 30, 2022 based on information received from the Internal Revenue Service during the thirteen weeks ended April 30, 2022 that indicated the receivable will not be collected in the next twelve months.
The Company leases all of its store locations and its corporate headquarters, which also includes its distribution center, under operating leases. The store leases typically have initial terms of 5 to 10 years; however, most of the leases that are coming to the end of their lease lives are being renegotiated with shorter terms. The current lease term for the corporate headquarters expires in 2026, with one optional five-year extension period. The Company also leases certain equipment and other assets under operating leases, typically with initial terms of 3 to 5 years. The lease term includes the initial contractual term as well as any options to extend the lease when it is reasonably certain that the Company will exercise that option. Leases with an initial term of 12 months or less (short-term leases) are not recorded on the balance sheet. The Company does not currently have any material short-term leases. The Company is generally obligated for the cost of property taxes, insurance and other landlord costs, including common area maintenance charges, relating to its leases. If these charges are fixed, they are combined with lease payments in determining the lease liability; however, if such charges are not fixed, they are considered variable lease costs and are expensed as incurred. The variable payments are not included in the measurement of the lease liability or asset. The Company’s finance leases are immaterial.
Certain lease agreements include rental payments based on a percentage of retail sales over contractual levels and others include rental payments adjusted periodically for inflation. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants.
The Company’s lease agreements do not provide an implicit rate, so the Company uses an estimated incremental borrowing rate, which is derived from third-party information available at the lease commencement date, in determining the present value of lease payments. The rate used is for a secured borrowing of a similar term as the lease.
Supplemental cash flow information related to leases is as follows:
| | | | | | | | |
| Thirteen Weeks Ended |
| April 29, 2023 | April 30, 2022 |
| (in thousands) |
Cash paid for amounts included in the measurement of lease liabilities: | | |
Operating cash flows for operating leases | $ | 57,648 | | $ | 64,832 | |
Right of use assets obtained in exchange for operating lease liabilities | $ | 60,546 | | $ | 17,122 | |
EXPRESS, INC. | Q1 2023 Form 10-Q | 18
The following table summarizes the Company's outstanding debt as of the dates indicated:
| | | | | | | | | | | | | | | | | |
| | | April 29, 2023 | | January 28, 2023 |
| | | (in thousands) |
Revolving Credit Facility | | | $ | 179,750 | | | $ | 122,000 | |
| | | | | |
Less: unamortized debt issuance costs | | | — | | | — | |
| | | | | |
| | | | | |
Total long-term debt, net | | | $ | 179,750 | | | $ | 122,000 | |
| | | | | |
Outstanding letters of credit | | | $ | 19,636 | | | $ | 19,636 | |
Revolving Credit Facility
Express Holding (the "Borrower") and its subsidiaries are party to an Asset-Based Loan Credit Agreement entered into with the lenders party thereto, Wells Fargo Bank, National Association (“Wells Fargo”), as administrative agent and collateral agent, and Bank of America, N.A. (“Bank of America”), as documentation agent (the “ABL Credit Agreement”) pursuant to which revolving loans, up to a maximum borrowing amount of $290.0 million (the “Revolving Credit Facility”), may be borrowed, repaid and reborrowed until the maturity date of November 26, 2027, at which time all amounts borrowed must be repaid. Amounts borrowed under the Revolving Credit Facility bear interest at a variable rate indexed to SOFR (as defined in the ABL Credit Agreement) plus a pricing margin ranging from 1.75% to 2.25% per annum, as determined in accordance with the provisions of the ABL Credit Agreement based on average daily excess availability, as of any date of determination, for the most recently ended fiscal quarter, commencing April 30, 2023.
Amounts borrowed under the Revolving Credit Facility are subject to a borrowing base which is calculated based on specified percentages of eligible inventory, credit card receivables and cash, less certain reserves. Commitment reductions and termination of the Revolving Credit Facility prior to the maturity date is permitted, subject in certain instances to a prepayment fee. As of April 29, 2023, the interest rate on the outstanding borrowings of $179.8 million was approximately 7.1%.
The unused line fee payable under the Revolving Credit Facility is 0.25% per annum regardless of the average daily excess availability, payable in arrears monthly on the first day of each calendar month. The Borrower is also obligated to pay other customary closing fees, arrangement fees, administration fees and letter of credit fees for a credit facility of this size and type.
The ABL Credit Agreement requires the Borrower to maintain minimum excess availability of at least the greater of (i) $25.0 million or (ii) 10% of the sum of the Revolving Credit Facility loan cap. From and after the date on which EBITDA (as defined in the ABL Credit Agreement) has exceeded $50.0 million for two consecutive fiscal quarters (each of which consecutive fiscal quarters shall have commenced after November 2, 2024), at any time the excess availability is less than the greater of (i) $25.0 million or (ii) 10% of the Revolving Credit Facility loan cap, and until the excess availability exceeds such amount for thirty consecutive days, the Borrower is required to maintain a fixed charge coverage ratio (as further described in the ABL Credit Agreement) of at least 1.00:1.00, calculated as of the last day of each fiscal quarter (as further described in the ABL Credit Agreement).
The ABL Credit Agreement includes customary events of default that, include among other things, non-payment defaults, inaccuracy of representations and warranties, covenant defaults, cross-default to material indebtedness, bankruptcy and insolvency defaults, material judgment defaults, ERISA defaults, structural defaults under the loan documents and a change of control default. The occurrence of an event of default could result in the acceleration of the Borrower’s obligations under the Revolving Credit Facility. Under certain circumstances, a default interest rate will apply on any amounts payable under the Revolving Credit Facility during the existence of an event of default at a per annum rate equal to 2.00% above the applicable interest rate for any principal and 2.00% above the rate applicable for base rate loans for any other interest.
All obligations under the Revolving Credit Facility are guaranteed by the Loan Parties (other than the Borrower) and
EXPRESS, INC. | Q1 2023 Form 10-Q | 19
secured by a first priority lien on substantially all of the Loan Parties’ assets, subject to certain permitted liens.
As of April 29, 2023, the Company had $179.8 million in borrowings outstanding under the Revolving Credit Facility and approximately $90.4 million remained available for borrowing under the Revolving Credit Facility after giving effect to outstanding letters of credit in the amount of $19.6 million and subject to certain borrowing base limitations as further discussed above. The fair value of the outstanding borrowings under the Revolving Credit Facility is estimated using Level 2 inputs and at April 29, 2023 and January 28, 2023 was $162.5 million and $115.0 million, respectively.
Letters of Credit
From time to time, the Company may enter into various trade letters of credit ("trade LCs") in favor of certain vendors to secure merchandise. These trade LCs are issued for a defined period of time, for specific shipments, and generally expire three weeks after the merchandise shipment date. As of April 29, 2023 and January 28, 2023, there were no outstanding trade LCs. Additionally, the Company enters into stand-by letters of credit ("stand-by LCs") on an as-needed basis to secure payment obligations for third party logistic services, merchandise purchases, and other general and administrative expenses. As of April 29, 2023 and January 28, 2023, outstanding stand-by LCs totaled $19.6 million, respectively.
| | | | | | | | | | | | | | |
NOTE 9 | LONG-TERM INCENTIVE COMPENSATION |
The Company records the fair value of share-based payments to employees in the unaudited Consolidated Statements of Income and Comprehensive Income as compensation expense, net of forfeitures, over the requisite service period. The Company issues shares of common stock from treasury stock, at average cost, upon exercise of stock options and vesting of restricted stock units, including those with performance conditions.
Long-Term Incentive Compensation
The following summarizes long-term incentive compensation expense:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Thirteen Weeks Ended | | |
| | | | April 29, 2023 | | April 30, 2022 | | | | |
| | | | (in thousands) |
Restricted stock units | | | | $ | 762 | | | $ | 1,193 | | | | | |
Stock options | | | | 87 | | | 87 | | | | | |
Performance-based restricted stock units | | | | 1,022 | | | 1,113 | | | | | |
Total share-based compensation | | | | $ | 1,871 | | | $ | 2,393 | | | | | |
Cash-settled awards | | | | 2,653 | | | 2,720 | | | | | |
Total long-term incentive compensation | | | | $ | 4,524 | | | $ | 5,113 | | | | | |
The stock compensation related income tax benefit, excluding consideration of valuation allowances, recognized by the Company during the thirteen weeks ended April 29, 2023 and April 30, 2022 was $4.1 million and $2.7 million, respectively.
The valuation allowances associated with these tax benefits were $4.1 million and $2.7 million for the thirteen weeks ended April 29, 2023 and April 30, 2022, respectively.
Equity Awards
Restricted Stock Units
During the thirteen weeks ended April 29, 2023, the Company granted restricted stock units (“RSUs”) under the Express, Inc. 2018 Incentive Compensation Plan (the "Plan"). The fair value of RSUs is generally determined based on the Company’s closing stock price on the day prior to the grant date in accordance with the 2018 Plan. The RSUs granted generally vest ratably over one to three years and the expense related to these RSUs is recognized using the straight-line attribution method over this vesting period.
EXPRESS, INC. | Q1 2023 Form 10-Q | 20
The Company’s activity with respect to RSUs for the thirteen weeks ended April 29, 2023 was as follows:
| | | | | | | | |
| Number of Shares | Grant Date Weighted Average Fair Value Per Share |
| (in thousands, except per share amounts) |
Unvested - January 28, 2023 | 1,733 | | $ | 2.27 | |
Granted | 13 | | $ | 1.14 | |
| | |
Vested | (1,239) | | $ | 2.11 | |
Forfeited | (45) | | $ | 2.73 | |
Unvested - April 29, 2023 | 462 | | $ | 2.61 | |
The total fair value of RSUs that vested during the thirteen weeks ended April 29, 2023 and April 30, 2022 was $2.6 million and $3.9 million, respectively. As of April 29, 2023, there was approximately $0.3 million of total unrecognized compensation expense related to unvested RSUs, which is expected to be recognized over a remaining weighted-average period of approximately 0.6 years.
Stock Options
The Company’s activity with respect to stock options during the thirteen weeks ended April 29, 2023 was as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Number of Shares | | Grant Date Weighted Average Exercise Price Per Share | | Weighted-Average Remaining Contractual Life (in years) | | Aggregate Intrinsic Value |
| (in thousands, except per share amounts and years) |
Outstanding - January 28, 2023 | 2,857 | | | $ | 4.84 | | | | | |
Granted | — | | | $ | — | | | | | |
Exercised | — | | | $ | — | | | | | |
Forfeited or expired | (93) | | | $ | 15.84 | | | | | |
Outstanding - April 29, 2023 | 2,764 | | | $ | 4.48 | | | 5.65 | | $ | — | |
Expected to vest at April 29, 2023 | 280 | | | $ | 2.60 | | | 6.21 | | $ | — | |
Exercisable at April 29, 2023 | 2,484 | | | $ | 4.69 | | | 5.58 | | $ | — | |
As of April 29, 2023, there was approximately $0.1 million of total unrecognized compensation expense related to stock options, which is expected to be recognized over a remaining weighted average period of approximately 0.2 years.
Performance-Based Restricted Stock Units
During 2022, the Company granted performance-based RSUs to a limited number of senior executive-level employees, which entitle these employees to receive a specified number of shares of the Company’s common stock upon vesting. The number of shares earned could range between 0% and 200% of the target amount depending upon performance achieved over a three-year vesting period. The performance conditions of the award include adjusted earnings before interest, taxes, depreciation, and amortization ("Adjusted EBITDA") targets and total shareholder return ("TSR") of the Company’s common stock relative to a select group of peer companies. A Monte Carlo valuation model was used to determine the fair value of the awards. The TSR performance condition is a market condition. Therefore, the fair value of the portion of the awards which vest based on the TSR performance condition is fixed at the measurement date and is not revised based on actual performance during the three-year vesting period. The number of shares underlying the portion of the awards which vest based on the Company’s Adjusted EBITDA performance in relation to the pre-established targets will change during the three-year vesting period based on estimates. As of April 29, 2023, $4.6 million of total unrecognized compensation cost is expected to be recognized on performance-based restricted stock units over a remaining weighted-average period of 1.4 years.
EXPRESS, INC. | Q1 2023 Form 10-Q | 21
Cash-Settled Awards
Time-Based Cash-Settled Awards
During the thirteen weeks ended April 29, 2023, the Company granted time-based cash-settled awards to employees that vest ratably over three years. These awards are classified as liabilities and do not vary based on changes in the Company's stock price or financial performance. The expense related to these awards will be accrued using a straight-line method over this vesting period. As of April 29, 2023, $19.9 million of total unrecognized compensation cost is expected to be recognized on cash-settled awards over a remaining weighted-average period of 1.7 years.
Performance-Based Cash-Settled Awards
During the thirteen weeks ended April 29, 2023, the Company granted performance-based cash-settled awards to a limited number of senior executive-level employees. These awards are classified as liabilities, are valued based on the fair value of the award at the grant date and are remeasured at each reporting date until settlement with compensation expense being recognized in proportion to the completed requisite service period up until date of settlement. The amount of cash earned ranges between 0% and 200% of the target amount depending upon performance achieved over a three-year performance period commencing on the first day of the Company’s 2023 fiscal year and ending on the last day of the Company’s 2025 fiscal year. The performance conditions of the award include Adjusted EBITDA targets and TSR of the Company’s common stock relative to a select group of peer companies. The fair value of the awards will change based on estimates of the Company’s Adjusted EBITDA performance in relation to the pre-established targets. A Monte Carlo valuation model is used to determine the fair value of the awards. As of April 29, 2023, $4.9 million of total unrecognized compensation cost is expected to be recognized on performance-based cash-settled awards over a remaining weighted-average period of 3.0 years.
| | | | | | | | | | | | | | |
NOTE 10 | COMMITMENTS AND CONTINGENCIES |
In a complaint filed in January 2017 by Mr. Jorge Chacon in the Superior Court for the State of California for the County of Orange, certain subsidiaries of the Company were named as defendants in a representative action alleging violations of California state wage and hour statutes and other labor standards. The lawsuit seeks unspecified monetary damages and attorneys’ fees.
In July 2018, former associate Ms. Christie Carr filed suit in Alameda County Superior Court for the State of California naming certain subsidiaries of the Company as defendants in a representative action alleging violations of California State wage and hour statutes and other labor standard violations. The lawsuit seeks unspecified monetary damages and attorneys’ fees.
On January 29, 2019, Mr. Jorge Chacon filed a second representative action in the Superior Court for the State of California for the County of Orange alleging violations of California state wage and hour statutes and other labor standard violations, which was removed to federal court by the Company and is now pending in the United States District Court for the Central District of California (the “District Court”). The lawsuit seeks unspecified monetary damages and attorneys' fees. In June 2021, a portion of Mr. Chacon’s claims in this action were certified as a class action. Plaintiff and the Company both filed Motions for Summary Judgment on February 28, 2022.
In June 2022, as a result of a mediation process overseen by an independent mediator, the parties agreed, subject to approval by the District Court, to settle these matters for an amount not material to the Company. The proposed settlement will resolve the Chacon and Carr matters in their entirety and also provide for a broad release of claims asserted therein on behalf of the Company’s current and former employees in California for wage and hour violations.
As of April 29, 2023, the Company's unaudited Consolidated Balance Sheet includes an estimated liability based on its best estimate of the outcome of the unresolved matters.
EXPRESS, INC. | Q1 2023 Form 10-Q | 22
| | | | | | | | | | | | | | |
NOTE 11 | STOCKHOLDERS' EQUITY |
Share Repurchase Program
On November 28, 2017, the Company's Board of Directors ("Board") approved a share repurchase program that authorizes the Company to repurchase up to $150.0 million of the Company’s outstanding common stock using available cash (the "Repurchase Program"). The Company may repurchase shares on the open market, including through Rule 10b5-1 plans, in privately negotiated transactions, through block purchases, or otherwise in compliance with applicable laws, including Rule 10b-18 of the Exchange Act of 1934. The timing and amount of stock repurchases will depend on a variety of factors, including business and market conditions as well as corporate and regulatory considerations. The share repurchase program may be suspended, modified, or discontinued at any time and the Company has no obligation to repurchase any amount of its common stock under the program. During the thirteen weeks ended April 29, 2023 and April 30, 2022, the Company did not repurchase any shares of its common stock. As of April 29, 2023, the Company had approximately $34.2 million remaining under this Board authorization.
| | | | | | | | | | | | | | |
NOTE 12 | SUBSEQUENT EVENTS |
Bonobos Asset Acquisition
On May 23, 2023, the Company completed the acquisition of the operating assets of the Bonobos business. Total cash consideration paid by the Company at the closing of the transaction was $28.3 million, which represents (i) the $25.0 million purchase price, plus (ii) certain customary adjustments related to net working capital and prepaid rent expense.
License Agreement
On May 23, 2023, the Company and WHP entered into a license agreement that provides the Company with an exclusive license in the United States to intellectual property related to the Bonobos brand, including intellectual property rights for the Bonobos brand that was separately acquired by WHP (the “Bonobos License Agreement”). The Bonobos License Agreement has an initial term of 10 years from the effective date, and will automatically renew for successive renewal terms of 10 years unless (i) the Company provides notice of non-renewal at least 24 months prior to the end of the initial or applicable renewal term, or (ii) WHP exercises its right to not renew in the event of certain failures by the Company to pay the annual guaranteed minimum royalty. Except for such non-renewal rights, the Bonobos License Agreement will not be terminable by either party. The Company will pay WHP a royalty on net sales of certain licensed goods and will commit to an annual guaranteed minimum royalty during the term of the Bonobos License Agreement (ranging from $6.5 million in the first contract year to $11.5 million in the tenth contract year and each contract year thereafter). The Company will pay royalties at a rate of (i) 3.25% of net sales arising from retail sales of certain licensed goods in the first through the fifth contract years (and 3.5% thereafter), and (ii) 8% of net sales arising from wholesale sales of such goods.
EXPRESS, INC. | Q1 2023 Form 10-Q | 23