Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Men's Wearhouse Reports Fiscal 2015 Third Quarter And Nine Month Results

      - Q3 2015 GAAP loss per share was $0.56 including a tradename impairment

      - Q3 2015 non-GAAP adjusted diluted earnings per share(1) was $0.50

      - Conference call scheduled for Thursday, December 10th at 9:00 a.m. Eastern time


      News provided by

      The Men's Wearhouse

      Dec 09, 2015, 05:30 ET

      Share this article

      Share this article


      FREMONT, Calif., Dec. 9, 2015 /PRNewswire/ -- The Men's Wearhouse (NYSE: MW) today announced consolidated financial results for the fiscal third quarter ended October 31, 2015.

      GAAP loss per share for fiscal third quarter 2015 was $0.56.  During the quarter, due to the decrease in the Jos. A. Bank sales, the Company performed an interim valuation of the Jos. A. Bank tradename which resulted in a $90.1 million non-cash impairment charge. 

      Fiscal third quarter 2015 adjusted EPS was $0.50 excluding non-operating items and non-cash impairment charges. 

      As reported in the Company's preliminary results release on November 5, 2015, third quarter comparable sales increased 5.3% at Men's Wearhouse with clothing comps of 7.2% driven by higher transactions per store and rental comps of 0.7%.  K&G comparable sales for the quarter increased 3.7% driven by higher transactions per store.  Moores comparable sales decreased 5.4% primarily driven by weakening macro-economic conditions in Canada.  Comparable sales decreased 14.6% at Jos. A. Bank, far below our earlier expectations, primarily driven by a decline in traffic. 

      Overall adjusted margin was down driven by the clearance of merchandise through the e-commerce channel, primarily at our Men's Wearhouse brand.  Excluding e-commerce product sales, Men's Wearhouse retail clothing margin was flat.  Jos. A. Bank clothing margin was up over last year.  Synergies remain on target with $13 million realized in the third quarter. 

      Through the first week of December, the quarter-to-date comparable sales at Jos. A. Bank were down 35.1% while our other brands average comparable sales were up 5.5%.  If the Jos. A. Bank trend continues through the remainder of the quarter, the Company runs the risk of missing the lower end of the guidance given on November 5, 2015.  The Jos. A. Bank clothing margin before occupancy is still expected to be up approximately 500 basis points.  The Company will be providing an update on the quarter in early February.

      While the Company has already made its scheduled fourth quarter principal payment of $1.75 million on its term loan, it does not anticipate making any additional debt principal payments during the period.

      The Company will discuss future guidance including possible voluntary debt repayments when it reports fiscal 2015 results in March.  Management is currently updating its comprehensive long-term plan to embed additional strategic initiatives including revenue enhancement strategies, cost reduction initiatives, store rationalization and the Tuxedo Shops @ Macy's rollout.

      Doug Ewert, Men's Wearhouse chief executive officer stated, "When we acquired Joseph Bank, we knew that we needed to correct the promotional model. However, we underestimated the impact to the near-term performance as we began to execute the difficult, but necessary, corrective steps.  We remain confident that these steps will restore a long-term, sustainable, profit model and reshape the business for a healthy and growing Jos. A. Bank.

      "Beyond promotions, we have taken several other significant steps to grow revenue opportunities at Jos. A. Bank by re-engaging with current and lapsed customers while attracting new ones.  We have introduced a new loyalty program, we are recalibrating our marketing strategy and have introduced a new incentive program that aligns with the new selling techniques.  Additionally, we are enhancing the assortment to better service our core customers and to give new customers a compelling reason to discover Jos. A. Bank. 

      "We are also taking additional steps to course correct.  We are currently performing a deep dive on data analysis using both our customer data and a third party to uncover actionable insights.  With the topline resetting to a lower level for the near-term, we are looking at every opportunity for cost reduction including store rationalization, labor, advertising and all relevant shared service costs and we are partnering with Alix Partners on specific elements of this work.  We are challenging all assumptions and are fully focused on accelerating the Jos. A. Bank recovery."

      Ewert added, "We have built a portfolio of robust and compelling brands, each renowned for their own individual identity.  Next year, we will launch a holding company called Tailored Brands.  We believe that the holding company structure will allow us to further leverage our shared services platform and support, nurture and augment our family of brands."

      Ewert concluded, "We are working hard to become an innovative and differentiated retailer in men's apparel, from our stores to our digital properties, from our customers' visits to our tailors and stylists, to their phones and their homes.  We look forward to sharing more with you in the near future about this and our other initiatives to create value for all our stakeholders."

      THIRD QUARTER SALES REVIEW

      The table that follows is a summary of net sales for the third quarter and year-to-date period ended October 31, 2015.  The dollars shown are U.S. dollars in millions and, due to rounded numbers, may not sum.  The Moores comparable sales change is based on the Canadian dollar.  The comparable year-to-date sales shown below for Jos. A. Bank are a comparison to the Jos. A. Bank year-to-date, a portion of which was prior to the acquisition on June 18, 2014. Comparable sales exclude the net sales of a store for any month of one period if the store was not owned or open throughout the same month of the prior period and include e-commerce net sales. 

      Third Quarter Net Sales Summary – Fiscal 2015



      Net Sales

      Comparable Sales Change


      Net Sales Change

      Current

      Quarter

      % of Total Sales

      Current Quarter

      Prior Year

      Quarter

      Total Retail Segment

      (2.2%)

      ($17.8)

      $801.4

      93%



             Men's Wearhouse

      6.7%

      $29.3

      $465.4

      54%

      5.3%

      2.2%

             Jos. A. Bank

      (14.7%)

      ($34.4)

      $198.9

      23%

      (14.6%)

      (8.1%)

             K&G

      (0.1%)

      ($0.1)

      $72.7

      8%

      3.7%

      4.4%

             Moores

      (18.7%)

      ($12.9)

      $55.9

      7%

      (5.4%)

      8.8%

             MW Cleaners

      3.4%

      $0.3

      $8.5

      1%










      Corporate Apparel Segment

      (10.4%)

      ($7.4)

      $64.1

      7%










      Total Company

      (2.8%)

      ($25.2)

      $865.4




      Year-To-Date Net Sales Summary – Fiscal 2015



      Net Sales

      Comparable Sales Change


      Net Sales Change

      Current

      Year

      % of Total Sales

      Current Year

      Prior Year

      Total Retail Segment

      16.7%

      $355.3

      $2,484.6

      93%



             Men's Wearhouse

      6.5%

      $84.4

      $1,391.8

      52%

      5.0%

      3.1%

             Jos. A. Bank

      83.5%

      $289.7

      $636.7

      24%

      (8.6%)

      (0.2%)

             K&G

      2.4%

      $6.0

      $257.4

      10%

      6.0%

      2.7%

             Moores

      (13.1%)

      ($26.0)

      $173.3

      6%

      (1.4%)

      8.6%

             MW Cleaners

      5.5%

      $1.3

      $25.4

      1%










      Corporate Apparel Segment

      (4.6%)

      ($8.9)

      $186.0

      7%










      Total Company

      14.9%

      $346.4

      $2,670.6




      Net sales at our largest brand, Men's Wearhouse, were up 6.7% and comparable sales increased 5.3% from last year's third quarter.  Comparable clothing sales increased 7.2% primarily due to an increase in average transactions per store. Comparable rental revenue increased 0.7% in the third quarter of 2015. 

      Jos. A. Bank comparable sales for the third quarter decreased 14.6% due primarily to a decrease in average transactions per store as the Company began the transition away from the Buy-One-Get-Three Free promotional events.  K&G comparable sales increased 3.7% primarily due to an increase in average transactions per store.  Net sales for Moores, our Canadian retail brand, decreased 18.7% due to unfavorable currency fluctuations. Moores had a comparable sales decrease of 5.4% due to decreases in both average transactions per store and units sold per transaction driven by weakening macro-economic conditions in Canada.  The Corporate Apparel segment had an expected sales decrease of 10.4% primarily driven by an unfavorable change in the currency translation rate and lower sales from existing customer programs.

      THIRD QUARTER GAAP RESULTS

      Total net sales decreased 2.8%, or $25.2 million, to $865.4 million.  Retail segment net sales decreased by 2.2%, or $17.8 million.  Corporate apparel sales decreased by 10.4% or $7.4 million.

      Total gross margin was $373.0 million, an increase of $3.8 million, or 1.0%.  As a percent of sales, total gross margin increased 164 basis points to 43.1% of net sales.

      Advertising expense increased $5.9 million to $48.0 million.  This increase represented an 82 basis point increase in expense. 

      Selling, general and administrative expenses ("SG&A") decreased $10.7 million to $271.3 million, a 31 basis point decrease.

      During the quarter, we concluded a triggering event occurred that required an interim impairment test of the Jos. A. Bank tradename and goodwill.  Our interim tradename impairment test concluded that the tradename was impaired and a non-cash charge of $90.1 million was recorded.  Our interim goodwill impairment test concluded that our goodwill was not impaired as we have implemented several strategies expected to offset the decline in revenues and result in a stable profit and cash flow model over the long-term.  However, if we determine we are not likely to meet the projections used in our interim impairment tests or if our market capitalization remains at current levels, it is possible our annual impairment tests in the fourth quarter of 2015 could result in a material impairment of the Jos. A. Bank goodwill and/or tradename.  

      Operating loss for the quarter was $36.4 million compared to operating income of $45.2 million last year.

      Net interest expense for the third quarter was $26.4 million.

      The effective tax rate for the third quarter was 56.8%. 

      The net loss for the quarter was $27.2 million compared to net earnings of $6.8 million last year.  The diluted loss per share was $0.56 compared to diluted EPS of $0.14 in the prior year quarter.  

      NINE MONTH GAAP RESULTS

      Total net sales increased 14.9%, or $346.4 million, to $2,670.6 million.  Retail segment net sales increased by 16.7%, or $355.3 million.  Corporate apparel sales decreased by 4.6% or $8.9 million.

      Total gross margin was $1,173.2 million, an increase of $162.1 million, or 16.0%.  As a percent of sales, total gross margin increased 43 basis points to 43.9% of net sales.

      Advertising expense increased $34.6 million to $143.6 million.  This increase represented a 69 basis point increase in expense. 

      SG&A increased $35.6 million to $822.5 million, a 306 basis point decrease.

      Non-cash tradename impairment charge was $90.1 million.

      Operating income increased $1.9 million to $117.0 million, representing 4.4% of net sales compared to 5.0% in the prior year.

      Net interest expense for the nine months was $79.3 million.  Loss on extinguishment of debt was $12.7 million.  The loss was a result of the $400 million partial refinancing of our term loan to a fixed rate of 5.0%.

      The effective tax rate for the nine months was (24.0%). 

      Net earnings for the nine months were $31.0 million compared to $35.5 million last year.  Diluted EPS was $0.64 compared to $0.74 in the prior year nine months. 

      THIRD QUARTER ADJUSTED RESULTS (1)

      Below is a comparison table and discussion of the consolidated adjusted third quarter FY 2015 to adjusted third quarter FY 2014 operating results. 

      Consolidated Adjusted Third Quarter FY 2015 Comparison to Adjusted Third Quarter FY 2014 Operating Results  (1)


      Q3 FY15


      Q3 FY15


      Q3 FY14


      Q3 FY14


      Variance


      $


      % of Sales


      $


      % of Sales


      Dollar

      %

      Basis Points

      Net sales:












           Retail clothing product

      $ 615,874


      71.16%


      $ 634,447


      71.24%


      $ (18,573)

      -2.93%

      (0.07)

           Rental services

      132,443


      15.30%


      132,690


      14.90%


      (247)

      -0.19%

      0.41

           Alteration and other services

      53,070


      6.13%


      52,025


      5.84%


      1,045

      2.01%

      0.29

      Total retail sales

      801,387


      92.60%


      819,162


      91.97%


      (17,775)

      -2.17%

      0.62

      Corporate apparel clothing product

      64,059


      7.40%


      71,475


      8.03%


      (7,416)

      -10.38%

      (0.62)

      Total net sales

      865,446


      100.00%


      890,637


      100.00%


      (25,191)

      -2.83%

      -













      Gross margin: (2)












           Retail clothing product

      341,575


      55.46%


      358,566


      56.52%


      (16,991)

      -4.74%

      (1.05)

           Rental services

      111,012


      83.82%


      109,704


      82.68%


      1,308

      1.19%

      1.14

           Alteration and other services

      16,810


      31.68%


      14,852


      28.55%


      1,958

      13.18%

      3.13

           Occupancy costs

      (114,782)


      -14.32%


      (115,536)


      -14.10%


      754

      -0.65%

      (0.22)

      Total retail gross margin

      354,615


      44.25%


      367,586


      44.87%


      (12,971)

      -3.53%

      (0.62)

      Corporate apparel clothing product

      18,272


      28.52%


      22,388


      31.32%


      (4,116)

      -18.38%

      (2.80)

      Total gross margin

      372,887


      43.09%


      389,974


      43.79%


      (17,087)

      -4.38%

      (0.70)













      Advertising expense

      47,991


      5.55%


      42,075


      4.72%


      5,916

      14.06%

      0.82

      Selling, general and administrative expenses

      263,890


      30.49%


      262,214


      29.44%


      1,676

      0.64%

      1.05

























      Operating income

      $ 61,006


      7.05%


      $  85,685


      9.62%


      $ (24,679)

      -28.80%

      (2.57)













      (1) See Use of Non-GAAP Financial Measures for reconciliation to GAAP.





      (2) Gross margin percent of related sales.





      Total net sales decreased 2.8%, or $25.2 million.  Retail segment net sales for the quarter decreased by 2.2% or $17.8 million due primarily to a decrease in clothing sales at Jos. A. Bank.  Corporate apparel sales decreased by 10.4%, or $7.4 million.

      Total gross margin decreased $17.1 million or 70 basis points.  Retail gross margin decreased $13.0 million primarily due to lower sales and 62 basis points primarily due to a lower retail clothing margin rate and slight occupancy deleverage offset somewhat by higher rental and alteration margin rates.  As expected, corporate apparel gross margin decreased $4.1 million or 280 basis points primarily due to unfavorable currency impacts and customer mix.

      On a stand-alone basis, Jos. A. Bank total retail gross margin increased 94 basis points from 36.9% to 37.9% primarily due to an increase in retail clothing margin somewhat offset by occupancy cost deleverage.  Retail clothing margin increased 211 basis points from 55.6% to 57.7% due mostly to an increase in the average unit retail and some cost synergies.  

      Excluding Jos. A. Bank, total gross margin decreased by 158 basis points while retail gross margin decreased 168 basis points primarily driven by the clearance of merchandise through the e-commerce channel.  Excluding e-commerce product sales, retail clothing margin was flat. 

      Advertising expense was $48.0 million.  This represents a planned increase of $5.9 million or 82 basis points, compared to the prior year. 

      SG&A expenses increased $1.7 million primarily due to higher store salaries at Men's Wearhouse due to higher sales and higher payroll benefit costs somewhat offset by cost synergies and lower non-store incentive compensation.  Due to the decrease in sales, SG&A deleverage was 105 basis points.

      Operating income decreased $24.7 million or 28.8%.

      The effective tax rate was 30.2%. 

      Net earnings were $24.1 million, or $0.50 adjusted EPS.

      FISCAL NINE MONTHS ADJUSTED RESULTS (1)

      In our 2014 fourth quarter earnings release we provided historical baselines of operating results for fiscal year 2014 in order to provide comparable results to fiscal year 2015.  These baselines include Jos. A. Bank operations for the 2014 full year and exclude items we believe are not indicative of our core operating results as well as certain items related to the acquisition of Jos. A. Bank.  Below is a comparison table and discussion of the consolidated nine months FY 2015 adjusted operating results to nine months FY 2014 baseline.

      Consolidated Adjusted Fiscal Nine Months FY 2015 Comparison to Baseline Fiscal Nine Months FY 2014 Operating Results  (1)


      YTD FY15


      YTD FY15


      YTD FY14


      YTD FY14


      Variance


      $


      % of Sales


      $


      % of Sales


      Dollar

      %

      Basis Points

      Net sales:












           Retail clothing product

      $  1,931,926


      72.34%


      $  1,912,772


      71.68%


      $   19,154

      1.00%

      0.66

           Rental services

      392,621


      14.70%


      403,967


      15.14%


      (11,346)

      -2.81%

      (0.44)

           Alteration and other services

      160,024


      5.99%


      156,766


      5.87%


      3,258

      2.08%

      0.12

      Total retail sales

      2,484,571


      93.03%


      2,473,505


      92.69%


      11,066

      0.45%

      0.34

      Corporate apparel clothing product

      186,038


      6.97%


      194,956


      7.31%


      (8,918)

      -4.57%

      (0.34)

      Total net sales

      2,670,609


      100.00%


      2,668,461


      100.00%


      2,148

      0.08%

      -













      Gross margin: (2)












           Retail clothing product

      1,082,178


      56.02%


      1,075,218


      56.21%


      6,960

      0.65%

      (0.20)

           Rental services

      329,755


      83.99%


      336,021


      83.18%


      (6,266)

      -1.86%

      0.81

           Alteration and other services

      50,496


      31.56%


      45,608


      29.09%


      4,888

      10.72%

      2.46

           Occupancy costs

      (340,996)


      -13.72%


      (337,592)


      -13.65%


      (3,404)

      1.01%

      (0.08)

      Total retail gross margin

      1,121,433


      45.14%


      1,119,255


      45.25%


      2,178

      0.19%

      (0.11)

      Corporate apparel clothing product

      53,809


      28.92%


      59,490


      30.51%


      (5,681)

      -9.55%

      (1.59)

      Total gross margin

      1,175,242


      44.01%


      1,178,745


      44.17%


      (3,503)

      -0.30%

      (0.17)













      Advertising expense

      143,628


      5.38%


      131,192


      4.92%


      12,436

      9.48%

      0.46

      Selling, general and administrative expenses

      796,980


      29.84%


      792,041


      29.68%


      4,939

      0.62%

      0.16

























      Operating income

      $     234,633


      8.79%


      $     255,512


      9.58%


      $ (20,879)

      -8.17%

      (0.79)













      (1) See Use of Non-GAAP Financial Measures for reconciliation to GAAP.





      (2) Gross margin percent of related sales.







      Total net sales increased 0.1%, or $2.1 million.  Retail segment net sales for the nine months increased by 0.5%, or $11.1 million, due primarily to an increase in clothing sales at Men's Wearhouse.  Corporate apparel sales decreased by 4.6%, or $8.9 million.

      Total gross margin decreased $3.5 million or 17 basis points.  Retail gross margin increased $2.2 million and decreased 11 basis points primarily due to a slightly lower retail clothing margin rate and slight occupancy deleverage offset somewhat by higher rental and alteration margin rates.  Corporate apparel gross margin decreased $5.7 million or 159 basis points.

      On a stand-alone basis, Jos. A. Bank total retail gross margin increased 24 basis points from 38.3% to 38.6% primarily due to an increase in retail clothing margin somewhat offset by occupancy deleverage.  Jos. A. Bank retail clothing margin increased 98 basis points from 56.0% to 57.0%. 

      Excluding Jos. A. Bank, total gross margin decreased 51 basis points while retail gross margin excluding Jos. A. Bank decreased 54 basis points.

      Advertising expense was $143.6 million.  This represents an increase of $12.4 million, or 46 basis points, primarily due to increased advertising expense to support branding initiatives.

      SG&A expenses increased $4.9 million or 16 basis points primarily due to higher payroll related costs. 

      Operating income decreased $20.9 million or 8.2%.

      The effective tax rate was 34.1%.

      Net earnings were $102.3 million, or $2.11 adjusted EPS.

      BALANCE SHEET

      As a result of the acquisition of Jos. A. Bank, total debt at the end of the third quarter 2015 was approximately $1.7 billion.  The Company did not make any pre-payments on its debt during the quarter.

      Inventories decreased $22.1 million to $1,060.2 million at the end of the third quarter 2015 from $1,082.4 million at prior year third quarter due primarily to purchase price accounting related adjustments at Jos. A. Bank in the prior year and lower inventory at K&G primarily due to fewer stores than in the prior year.

      Capital expenditures through the third quarter of fiscal year 2015 were $86.4 million compared to $72.4 million in the prior year.

      CALL AND WEBCAST INFORMATION

      At 9:00 a.m. Eastern time on Thursday, December 10, 2015, management will host a conference call and real time webcast to discuss fiscal 2015 third quarter and nine month results.

      To access the conference call, dial 412-902-0030.  To access the live webcast presentation, visit the Investor Relations section of the Company's website at http://ir.menswearhouse.com. A telephonic replay will be available through December 17, 2015 by calling 201-612-7415 and entering the access code of 13624878#, or a webcast archive will be available free on the website for approximately 90 days.

      STORE INFORMATION


      October 31, 2015

      November 1, 2014

      January 31, 2015


      Number of Stores

      Sq. Ft.

      (000's)

      Number of Stores

      Sq. Ft.

      (000's)

      Number of Stores

      Sq. Ft.

      (000's)








      Men's Wearhouse (a)

      709

      3,998.7

      686

      3,903.9

      698

      3,955.7








      Jos. A. Bank (b)

      633

      2,912.5

      637

      2,891.0

      636

      2,922.2








      Men's Wearhouse and Tux

      183

      255.1

      223

      309.6

      210

      291.2








      The Tuxedo Shop @ Macy's

      12

      6.6

      -

      -

      -

      -








      K&G (c)

      88

      2,087.1

      92

      2,184.4

      91

      2,164.4








      Moores, Clothing for Men

      123

      775.0

      122

      774.4

      123

      779.0















      Total

      1,748

      10,035.0

      1,760

      10,063.3

      1,758

      10,112.5



      (a)

      Includes one Joseph Abboud store.

      (b)

      Excludes 14, 15 and 15 franchise stores, respectively.

      (c)

      81, 85 and 83 stores, respectively, offering women's apparel.

      The Men's Wearhouse, Inc. is the largest specialty retailer of men's suits and the largest provider of rental product in the U.S. and Canada with 1,748 stores including tuxedo shops within Macy's stores.  The Men's Wearhouse, Jos. A. Bank, K&G and Moores stores carry a full selection of suits, sport coats, furnishings and accessories in exclusive and non-exclusive merchandise brands and Men's Wearhouse and Tux stores carry a limited selection.  Most K&G stores carry a full selection of women's apparel.  Tuxedo and suit rentals are available in the Men's Wearhouse, Jos. A. Bank, Moores, Men's Wearhouse and Tux stores as well as tuxedo shops within Macy's stores.  Additionally, Men's Wearhouse operates a global corporate apparel and workwear group consisting of Twin Hill in the United States and Dimensions, Alexandra and Yaffy in the United Kingdom.    

      This press release contains forward-looking information.  The forward-looking statements are made pursuant to the Safe Harbor provisions of the Private Securities Litigation Reform Act of 1995.  Forward-looking statements are not guarantees of future performance and a variety of factors could cause actual results to differ materially from the anticipated or expected results expressed in or suggested by these forward-looking statements.  These forward-looking statements may be significantly impacted by various factors, including, but not limited to: actions by governmental entities, domestic and international economic activity and inflation, success, or lack thereof, in executing our internal operating plans and new store and new market expansion plans, as well as integration of acquisitions, including Jos. A. Bank; cost reduction initiatives; store rationalization plans; revenue enhancement strategies; the impact of opening tuxedo shops within Macy's stores; changes in demand for clothing, market trends in the retail business, customer confidence and spending patterns, changes in traffic trends in our stores, customer acceptance of our strategies, performance issues with key suppliers, disruptions in our supply chain, severe weather, foreign currency fluctuations, government export and import policies, advertising or marketing activities of competitors, and legal proceedings. Future results will also be dependent upon our ability to continue to identify and complete successful expansions and penetrations into existing and new markets and our ability to integrate such expansions with our existing operations.

      The forward-looking statements in this press release speak only as of the date hereof. Except for the ongoing obligations of Men's Wearhouse to disclose material information under the federal securities laws, Men's Wearhouse undertakes no obligation to revise or update publicly any forward-looking statement, except as required by law.  Other factors that may impact the forward-looking statements are described in our latest annual report on Form 10-K and our filings on Form 10-Q.  For additional information on Men's Wearhouse, please visit the Company's websites at www.menswearhouse.com, www.josbank.com, www.josephabboud.com, www.mooresclothing.com, www.kgstores.com, www.twinhill.com, www.dimensions.co.uk and www.alexandra.co.uk.

      Contact:
      Investor Relations
      (281) 776-7575
      [email protected]

      Kelly Dilts
      Men's Wearhouse, SVP, Finance & IR

      Ken Dennard
      Dennard - Lascar Associates

      (1) See Use of Non-GAAP Financial Measures for additional information.  Non-GAAP adjusted earnings per share is referred to as "adjusted EPS" for simplicity.

      THE MEN'S WEARHOUSE, INC. AND SUBSIDIARIES

      CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS (LOSS)

      (Unaudited)


      For the Three Months Ended October 31, 2015 and November 1, 2014

      (In thousands, except per share data)



      Three Months Ended


      Variance



      % of


      % of




      Basis


      2015

      Sales

      2014

      Sales


      Dollar

      %

      Points










      Net sales:









                Retail clothing product

      $    615,874

      71.16%

      $634,447

      71.24%


      $(18,573)

      (2.93%)

      (0.07)

                Rental services

      132,443

      15.30%

      132,690

      14.90%


      (247)

      (0.19%)

      0.41

                Alteration and other services   

      53,070

      6.13%

      52,025

      5.84%


      1,045

      2.01%

      0.29

                     Total retail sales

      801,387

      92.60%

      819,162

      91.97%


      (17,775)

      (2.17%)

      0.62

                     Corporate apparel clothing product

      64,059

      7.40%

      71,475

      8.03%


      (7,416)

      (10.38%)

      (0.62)

                          Total net sales

      865,446

      100.00%

      890,637

      100.00%


      (25,191)

      (2.83%)

      0.00










                         Total cost of sales

      492,455

      56.90%

      521,432

      58.55%


      (28,977)

      (5.56%)

      (1.64)










      Gross margin (a):









              Retail clothing product

      341,526

      55.45%

      347,138

      54.72%


      (5,612)

      (1.62%)

      0.74

              Rental services

      111,012

      83.82%

      99,152

      74.72%


      11,860

      11.96%

      9.09

              Alteration and other services

      16,810

      31.68%

      14,852

      28.55%


      1,958

      13.18%

      3.13

              Occupancy costs

      (114,629)

      (14.30%)

      (114,325)

      (13.96%)


      (304)

      (0.27%)

      (0.35)

                     Total retail gross margin

      354,719

      44.26%

      346,817

      42.34%


      7,902

      2.28%

      1.93

                     Corporate apparel clothing product

      18,272

      28.52%

      22,388

      31.32%


      (4,116)

      (18.38%)

      (2.80)

                         Total gross margin

      372,991

      43.10%

      369,205

      41.45%


      3,786

      1.03%

      1.64










      Advertising expense

      47,991

      5.55%

      42,075

      4.72%


      5,916

      14.06%

      0.82

      Selling, general and administrative expenses

      271,301

      31.35%

      281,955

      31.66%


      (10,654)

      (3.78%)

      (0.31)

      Tradename impairment charge

      90,100

      10.41%

      -

      -


      90,100

                 NM

      10.41










      Operating (loss) income

      (36,401)

      (4.21%)

      45,175

      5.07%


      (81,576)

      NM

      (9.28)










      Net interest

      (26,407)

      (3.05%)

      (25,006)

      (2.81%)


      (1,401)

      5.60%

      (0.24)










      (Loss) earnings before income taxes

      (62,808)

      (7.26%)

      20,169

      2.26%


      (82,977)

      NM

      (9.52)










      (Benefit) provision for income taxes

      (35,654)

      (4.12%)

      13,168

      1.48%


      (48,822)

      NM

      (5.60)










      Net (loss) earnings including non-controlling interest

      (27,154)

      (3.14%)

      7,001

      0.79%


      (34,155)

      NM

      (3.92)










      Net earnings attributable to non-controlling interest

      -

      -

      (208)

      (0.02%)


      208

      100.00%

      0.02










      Net (loss) earnings attributable to common shareholders

      $   (27,154)

      (3.14%)

      $    6,793

      0.76%


      $(33,947)

      NM

      (3.90)










      Net (loss) earnings per diluted common share allocated to common shareholders

      $        (0.56)


      $      0.14















      Weighted-average diluted common shares outstanding:

      48,339


      48,254















      (a)  Gross margin percent of sales is calculated as a percentage of related sales.





      THE MEN'S WEARHOUSE, INC. AND SUBSIDIARIES

      CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

      (Unaudited)


      For the Nine Months Ended October 31, 2015 and November 1, 2014

      (In thousands, except per share data)



      Nine Months Ended


      Variance



      % of


      % of




      Basis


      2015

      Sales

      2014

      Sales


      Dollar

      %

      Points










      Net sales:









                Retail clothing product

      $1,931,926

      72.34%

      $1,598,199

      68.76%


      $333,727

      20.88%

      3.58

                Rental services

      392,621

      14.70%

      395,449

      17.01%


      (2,828)

      (0.72%)

      (2.31)

                Alteration and other services   

      160,024

      5.99%

      135,585

      5.83%


      24,439

      18.02%

      0.16

                     Total retail sales

      2,484,571

      93.03%

      2,129,233

      91.61%


      355,338

      16.69%

      1.42

                     Corporate apparel clothing product

      186,038

      6.97%

      194,956

      8.39%


      (8,918)

      (4.57%)

      (1.42)

                          Total net sales

      2,670,609

      100.00%

      2,324,189

      100.00%


      346,420

      14.90%

      0.00










                          Total cost of sales

      1,497,385

      56.07%

      1,313,078

      56.50%


      184,307

      14.04%

      (0.43)










      Gross margin (a):









              Retail clothing product

      1,081,144

      55.96%

      876,059

      54.82%


      205,085

      23.41%

      1.15

              Rental services

      329,755

      83.99%

      320,366

      81.01%


      9,389

      2.93%

      2.97

              Alteration and other services

      50,496

      31.56%

      37,791

      27.87%


      12,705

      33.62%

      3.68

              Occupancy costs

      (341,980)

      (13.76%)

      (282,595)

      (13.27%)


      (59,385)

      (21.01%)

      (0.49)

                     Total retail gross margin

      1,119,415

      45.05%

      951,621

      44.69%


      167,794

      17.63%

      0.36

                     Corporate apparel clothing product

      53,809

      28.92%

      59,490

      30.51%


      (5,681)

      (9.55%)

      (1.59)

                         Total gross margin

      1,173,224

      43.93%

      1,011,111

      43.50%


      162,113

      16.03%

      0.43










      Advertising expense

      143,628

      5.38%

      109,072

      4.69%


      34,556

      31.68%

      0.69

      Selling, general and administrative expenses

      822,485

      30.80%

      786,879

      33.86%


      35,606

      4.52%

      (3.06)

      Tradename impairment charge

      90,100

      3.37%

      -

      -


      90,100

                 NM

      3.37










      Operating income

      117,011

      4.38%

      115,160

      4.95%


      1,851

      1.61%

      (0.57)










      Net interest

      (79,335)

      (2.97%)

      (39,154)

      (1.68%)


      (40,181)

      102.62%

      (1.29)

      Loss on extinguishment of debt

      (12,675)

      (0.47%)

      (2,158)

      (0.09%)


      (10,517)

      487.35%

      (0.38)










      Earnings before income taxes

      25,001

      0.94%

      73,848

      3.18%


      (48,847)

      (66.15%)

      (2.24)










      (Benefit) provision for income taxes

      (5,993)

      (0.22%)

      38,021

      1.64%


      (44,014)

      NM

      (1.86)










      Net earnings including non-controlling interest

      30,994

      1.16%

      35,827

      1.54%


      (4,833)

      (13.49%)

      (0.38)










      Net earnings attributable to non-controlling interest

      -

      -

      (292)

      (0.01%)


      292

      100.00%

      0.01










      Net earnings attributable to common shareholders

      $     30,994

      1.16%

      $    35,535

      1.53%


      $(4,541)

      (12.78%)

      (0.37)



















      Net earnings per diluted common share allocated to common shareholders

      $         0.64


      $        0.74















      Weighted-average diluted common shares outstanding:

      48,513


      48,124















      (a)  Gross margin percent of sales is calculated as a percentage of related sales.





      THE MEN'S WEARHOUSE, INC. AND SUBSIDIARIES

      CONDENSED CONSOLIDATED BALANCE SHEETS

      (In thousands)

      (Unaudited)




      October 31,


      November 1,



      2015


      2014






      ASSETS









      Current assets:





      Cash and cash equivalents

      $             53,654


      $              64,716


      Accounts receivable, net

      66,902


      84,054


      Inventories

      1,060,247


      1,082,354


      Other current assets

      168,071


      107,107







         Total current assets

      1,348,874


      1,338,231

      Property and equipment, net

      548,481


      569,779

      Rental product, net

      147,344


      129,579

      Goodwill

      890,991


      892,766

      Intangible assets, net

      568,171


      673,057

      Other assets

      8,518


      10,032







         Total assets

      $         3,512,379


      $         3,613,444






      LIABILITIES AND SHAREHOLDERS' EQUITY









      Current liabilities:





      Accounts payable

      $           233,520


      $            263,645


      Accrued expenses and other current liabilities

      264,978


      283,271


      Income taxes payable

      14,233


      13,590


      Current maturities of long-term debt

      7,000


      11,000







         Total current liabilities

      519,731


      571,506






      Long-term debt, net

      1,649,206


      1,638,606

      Deferred taxes and other liabilities

      358,059


      367,612







         Total liabilities

      2,526,996


      2,577,724






      Shareholders' equity:





      Preferred stock

      -


      -


      Common stock

      485


      481


      Capital in excess of par

      452,666


      435,755


      Retained earnings

      541,672


      581,956


      Accumulated other comprehensive (loss) income

      (6,356)


      20,829


      Treasury stock, at cost

      (3,084)


      (3,301)







         Total shareholders' equity

      985,383


      1,035,720







          Total liabilities and shareholders' equity

      $         3,512,379


      $         3,613,444

      THE MEN'S WEARHOUSE, INC. AND SUBSIDIARIES

      CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

      (Unaudited)

      For the Nine Months Ended October 31, 2015 and November 1, 2014

      (In thousands)




      Nine Months Ended



      2015


      2014






      CASH FLOWS FROM OPERATING ACTIVITIES:





      Net earnings including non-controlling interest

      $           30,994


      $          35,827


      Non-cash adjustments to net earnings:





         Depreciation and amortization

      98,162


      80,622


         Rental product amortization

      30,496


      30,038


      Tradename impairment charge

      90,100


      -


      Loss on extinguishment of debt

      12,675


      2,158


      Amortization of deferred financing costs

      5,151


      3,014


      Amortization of discount on long-term debt

      848


      589


      (Gain) loss on disposition of assets

      (833)


      12,247


          Other

      (44,762)


      (14,029)


      Changes in operating assets and liabilities

      (110,595)


      (91,449)







              Net cash provided by operating activities

      112,236


      59,017






      CASH FLOWS FROM INVESTING ACTIVITIES:





      Capital expenditures

      (86,406)


      (72,397)


      Acquisition of business, net of cash

      -


      (1,491,393)


      Proceeds from sales of property and equipment

      2,613


      160







              Net cash used in investing activities

      (83,793)


      (1,563,630)






      CASH FLOWS FROM FINANCING ACTIVITIES:





      Proceeds from new term loan

      -


      1,089,000


      Payments on new term loan

      (6,250)


      -


      Payments on previous term loan

      -


      (97,500)


      Proceeds from asset-based revolving credit facility

      5,500


      340,000


      Payments on asset-based revolving credit facility

      (5,500)


      (340,000)


      Proceeds from issuance of senior notes

      -


      600,000


      Deferred financing costs

      (3,566)


      (51,072)


      Purchase of non-controlling interest

      -


      (6,651)


      Cash dividends paid

      (26,269)


      (26,119)


      Proceeds from issuance of common stock

      2,454


      7,115


      Tax payments related to vested deferred stock units

      (4,538)


      (6,907)


      Excess tax benefits from share-based plans

      1,104


      3,736


      Repurchases of common stock

      (277)


      (251)







              Net cash (used in) provided by financing activities

      (37,342)


      1,511,351







      Effect of exchange rate changes

      292


      (1,274)






      (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

      (8,607)


      5,464







      Balance at beginning of period

      62,261


      59,252


      Balance at end of period

      $            53,654


      $          64,716

      THE MEN'S WEARHOUSE, INC. AND SUBSIDIARIES
      UNAUDITED NON-GAAP FINANCIAL MEASURES
      (In thousands, except per share amounts)

      Use of Non-GAAP Financial Measures

      In addition to providing financial results in accordance with GAAP, we have provided adjusted information for fiscal third quarter and nine months of 2015 and a historical consolidated baseline for fiscal third quarter and nine months of 2014 which includes Jos. A. Bank results.  This non-GAAP financial information is provided to enhance the user's overall understanding of the Company's financial performance.  Specifically, we believe the adjusted and baseline results provide useful information by excluding items we believe are not indicative of our core operating results as well as certain items related to the acquisition and integration of Jos. A. Bank. 

      The non-GAAP financial information should be considered in addition to, not as a substitute for or as being superior to financial information prepared in accordance with GAAP.  A reconciliation of this non-GAAP information to our actual results follows and may not sum due to rounded numbers.

      GAAP to Adjusted Statements of Earnings Information

      GAAP to Non-GAAP Adjusted - Three Months Ended October 31, 2015


      GAAP


      Acquisition


      Purchase


      Other (3)


      Non-GAAP


      Results


      & Integration (1)


      Acctg Allocation (2) 




      Adjusted Results

      Net sales

      $ 865,446


      $                            -


      $                                      -


      $              -


      $                  865,446











      Total retail gross margin

      354,719


      (196)


      92


      -


      354,615

      Corporate apparel clothing product

      18,272


      -


      -


      -


      18,272

      Total gross margin

      372,991


      (196)


      92


      -


      372,887






      -





      Advertising expense

      47,991


      -


      -


      -


      47,991

      Selling, general and administrative expenses

      271,301


      (5,223)


      (2,116)


      (73)


      263,890

      Tradename impairment charge

      90,100


      -


      -


      (90,100)


      -

      Operating (loss) income

      (36,401)


      5,026


      2,208


      90,173


      61,006






      -





      Net interest

      (26,407)


      -


      -


      -


      (26,407)

      Loss on extinguishment of debt

      -


      -


      -


      -


      -

      (Benefit) provision for income taxes

      (35,654)


      1,520


      668


      43,928


      10,462











      Net (loss) earnings including non-controlling interest

      (27,154)


      3,506


      1,540


      46,244


      24,137











      Net earnings attributable to non-controlling interest

      -


      -


      -


      -


      -











      Net (loss) earnings attributable to common shareholders

      $ (27,154)


      $                    3,506


      $                              1,540


      $    46,244


      $                    24,137











      Net (loss) earnings per diluted common share allocated to common shareholders

      $     (0.56)


      $                      0.07


      $                                0.03


      $        0.96


      $                        0.50
















      (1) Acquisition & integration primarily relates to Jos. A. Bank.





      (2) Includes depreciation step up amounts in cost of sales and amortization of intangibles and depreciation step up amounts in SG&A.

      (3) Other primarily relates to non-cash tradename and store impairment charges and a gain on the sale of property.

      GAAP to Non-GAAP Adjusted - Nine Months Ended October 31, 2015


      GAAP


      Acquisition


      Purchase


      Other (3)


      Non-GAAP


      Results


      & Integration (1)


      Acctg Allocation (2) 




      Adjusted Results

      Net sales

      $ 2,670,609


      $                         -


      $                               -


      $           -


      $            2,670,609











      Total retail gross margin

      1,119,415


      325


      1,693


      -


      1,121,433

      Corporate apparel clothing product

      53,809


      -


      -


      -


      53,809

      Total gross margin

      1,173,224


      325


      1,693


      -


      1,175,242











      Advertising expense

      143,628


      -


      -


      -


      143,628

      Selling, general and administrative expenses

      822,485


      (15,597)


      (6,067)


      (3,841)


      796,980

      Tradename impairment charge

      90,100


      -


      -


      (90,100)


      -

      Operating income

      117,011


      15,922


      7,760


      93,941


      234,633











      Net interest

      (79,335)


      -


      -


      -


      (79,335)

      Loss on extinguishment of debt

      (12,675)


      12,675


      -


      -


      -

      (Benefit) provision for income taxes

      (5,993)


      9,754


      2,647


      46,564


      52,972











      Net earnings including non-controlling interest

      30,994


      18,842


      5,113


      47,377


      102,326











      Net earnings attributable to non-controlling interest

      -


      -


      -


      -


      -











      Net earnings attributable to common shareholders

      $      30,994


      $               18,842


      $                        5,113


      $ 47,377


      $               102,326











      Net earnings per diluted common share allocated to common shareholders

      $          0.64


      $                   0.39


      $                          0.11


      $     0.98


      $                     2.11












      (1) Acquisition & integration primarily relates to Jos. A. Bank.

      (2) Includes inventory and depreciation step up amounts in cost of sales and amortization of intangibles and depreciation step up amounts in SG&A.

      (3) Other primarily relates to non-cash tradename and store impairment charges, separation costs with former executives and a gain on the sale of property.

      GAAP to Non-GAAP Adjusted - Three Months Ended November 1, 2014


      GAAP


      Acquisition


      Purchase


      Other (3)


      Non-GAAP


      Results


      & Integration (1)


      Acctg Allocation (2) 




      Adjusted Results











      Net sales

      $ 890,637


      $                         -


      $                               -


      $           -


      $               890,637











      Total retail gross margin

      346,817


      10,552


      10,217


      -


      367,586

      Corporate apparel clothing product

      22,388


      -


      -


      -


      22,388

      Total gross margin

      369,205


      10,552


      10,217


      -


      389,974











      Advertising expense

      42,075


      -


      -


      -


      42,075

      Selling, general and administrative expenses

      281,955


      (18,646)


      (2,733)


      1,638


      262,214

      Operating income

      45,175


      29,198


      12,950


      (1,638)


      85,685











      Net interest

      (25,006)


      -


      -


      -


      (25,006)

      Loss on extinguishment of debt

      -


      -


      -


      -


      -

      Provision for income taxes

      13,168


      3,422


      4,352


      (550)


      20,391











      Net earnings including non-controlling interest

      7,001


      25,776


      8,598


      (1,088)


      40,288











      Net earnings attributable to non-controlling interest

      (208)


      -


      -


      -


      (208)











      Net earnings attributable to common shareholders

      $     6,793


      $               25,776


      $                        8,598


      $  (1,088)


      $                 40,080











      Net earnings per diluted common share allocated to common shareholders

      $       0.14


      $                   0.53


      $                          0.18


      $    (0.02)


      $                     0.83












      (1) Acquisition & integration primarily relates to Jos. A. Bank.

      (2) Includes inventory and depreciation step up amounts in cost of sales and amortization of intangibles and depreciation step up amounts in SG&A.

      (3) Other relates to adjustments to prior estimates of costs related to store closure and separation costs with executives offset by costs related to K&G strategic alternative review. 

      GAAP to Non-GAAP Adjusted - Nine Months Ended November 1, 2014


      GAAP


      Acquisition


      Purchase


      Other (3)


      Non-GAAP


      Results


      & Integration (1)


      Acctg Allocation (2) 




      Adjusted Results











      Net sales

      $ 2,324,189


      $                         -


      $                               -


      $           -


      $            2,324,189











      Total retail gross margin

      951,621


      10,552


      16,988


      -


      979,161

      Corporate apparel clothing product

      59,490


      -


      -


      -


      59,490

      Total gross margin

      1,011,111


      10,552


      16,988


      -


      1,038,651











      Advertising expense

      109,072


      -


      -


      -


      109,072

      Selling, general and administrative expenses

      786,879


      (81,243)


      (3,639)


      (5,141)


      696,856

      Operating income

      115,160


      91,795


      20,627


      5,141


      232,723











      Net interest

      (39,154)


      -


      -


      -


      (39,154)

      Loss on extinguishment of debt

      (2,158)


      2,158


      -


      -


      -

      Provision for income taxes

      38,021


      20,206


      7,157


      1,784


      67,168











      Net earnings including non-controlling interest

      35,827


      73,747


      13,469


      3,357


      126,401











      Net earnings attributable to non-controlling interest

      (292)


      -


      -


      -


      (292)











      Net earnings attributable to common shareholders

      $      35,535


      $               73,747


      $                      13,469


      $   3,357


      $               126,109











      Net earnings per diluted common share allocated to common shareholders

      $          0.74


      $                   1.53


      $                          0.28


      $     0.07


      $                     2.61












      (1) Acquisition & integration primarily relates to Jos. A. Bank.

      (2) Includes inventory and depreciation step up amounts in cost of sales and amortization of intangibles and depreciation step up amounts in SG&A.

      (3) Other relates to K&G strategic alternative review and cost reduction initiatives partially offset by adjustments to prior estimates of costs related to store closure and separation costs with executives.

      GAAP to Historical Baselines of Operating Results

       Historical Consolidated Baseline Year To Date FY 2014 - Nine Months Ended November 1, 2014 


       GAAP 


       JOSB Results 


      Purchase


       Acquisition, 


       Non-GAAP 


       Results 


       2/2 - 6/17/14 (1) 


      Accounting


       Integration & 


       Historical 

       Net sales: 





      Allocation (2)


       Other (3) 


       Baseline 

            Retail clothing product 

      $ 1,598,199


      $            314,573


      $                   -


      $                     -


      $  1,912,772

            Rental services 

      395,449


      8,518


      -


      -


      403,967

            Alteration and other services 

      135,585


      21,181


      -


      -


      156,766

       Total retail sales 

      2,129,233


      344,272


      -


      -


      2,473,505

       Corporate apparel clothing product 

      194,956


      -


      -


      -


      194,956

       Total net sales 

      2,324,189


      344,272


      -


      -


      2,668,461











       Gross margin: 










            Retail clothing product 

      876,059


      180,173


      18,986


      -


      1,075,218

            Rental services 

      320,366


      5,103


      -


      10,552


      336,021

            Alteration and other services 

      37,791


      7,817


      -


      -


      45,608

            Occupancy costs 

      (282,595)


      (51,924)


      (3,073)


      -


      (337,592)

       Total retail gross margin 

      951,621


      141,169


      15,913


      10,552


      1,119,255

       Corporate apparel clothing product 

      59,490


      -


      -


      -


      59,490

       Total gross margin 

      1,011,111


      141,169


      15,913


      10,552


      1,178,745











       Advertising expense 

      109,072


      22,120


      -


      -


      131,192

       Selling, general and administrative expenses 

      786,879


      170,576


      (3,639)


      (161,775)


      792,041





















       Operating income 

      $    115,160


      $             (51,527)


      $         19,552


      $          172,327


      $     255,512












      (1) Includes reclassifications to be consistent with Men's Wearhouse reporting. 

      (2) Adjustments primarily related to inventory write-up elimination, change from FIFO to weighted average cost and elimination of tenant improvement allowance credits. 

      (3) Other relates primarily to acquisition, integration, strategic alternative review and SG&A reduction program costs. 


      SOURCE The Men's Wearhouse

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.