XML 77 R65.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Information - Earnings (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jul. 29, 2017
Jul. 30, 2016
Jul. 29, 2017
Jul. 30, 2016
Condensed Consolidating Statement of Earnings (Loss)        
Net sales $ 850,758 $ 909,684 $ 1,633,664 $ 1,738,506
Cost of sales 454,062 499,380 904,528 976,361
Total gross margin 396,696 410,304 729,136 762,145
Operating expenses 288,231 350,672 589,669 671,519
Operating (loss) income 108,465 59,632 139,467 90,626
Interest income 98 37 165 50
Interest expense (25,167) (25,876) (50,788) (52,377)
Gain (loss) on extinguishment of debt, net 3,281 (71) 3,996 (71)
Earnings (loss) before income taxes 86,677 33,722 92,840 38,228
(Benefit) provision for income taxes 28,206 8,747 32,530 11,616
(Loss) earnings before equity in net income of subsidiaries 58,471 24,975 60,310 26,612
Net earnings (loss) 58,471 24,975 60,310 26,612
Comprehensive income (loss) 72,498 5,581 72,212 23,887
Eliminations        
Condensed Consolidating Statement of Earnings (Loss)        
Net sales (111,713) (115,866) (255,254) (227,539)
Cost of sales (111,713) (115,866) (255,254) (227,539)
Operating expenses (13,864) (14,915) (28,596) (28,600)
Operating (loss) income 13,864 14,915 28,596 28,600
Other income and expenses, net (13,864) (14,915) (28,596) (28,600)
Interest income (3,835) (580) (6,914) (878)
Interest expense 3,835 580 6,914 878
Equity in earnings of subsidiaries (55,253) 2,432 (47,410) 28,372
Net earnings (loss) (55,253) 2,432 (47,410) 28,372
Comprehensive income (loss) (69,280) 21,826 (59,312) 31,097
Tailored Brands, Inc. | Reportable Legal Entities        
Condensed Consolidating Statement of Earnings (Loss)        
Operating expenses 779 863 1,682 1,580
Operating (loss) income (779) (863) (1,682) (1,580)
Interest income 242   352 2
Interest expense   (5)   (5)
Earnings (loss) before income taxes (537) (868) (1,330) (1,583)
(Benefit) provision for income taxes (167) (221) 1,778 (424)
(Loss) earnings before equity in net income of subsidiaries (370) (647) (3,108) (1,159)
Equity in earnings of subsidiaries 58,841 25,622 63,418 27,771
Net earnings (loss) 58,471 24,975 60,310 26,612
Comprehensive income (loss) 72,498 5,581 72,212 23,887
The Men's Wearhouse, Inc. | Reportable Legal Entities        
Condensed Consolidating Statement of Earnings (Loss)        
Net sales 457,870 481,585 876,795 922,083
Cost of sales 208,789 226,104 421,288 446,651
Total gross margin 249,081 255,481 455,507 475,432
Operating expenses 134,389 157,776 290,172 306,263
Operating (loss) income 114,692 97,705 165,335 169,169
Interest income 1,689 5 2,991 10
Interest expense (27,018) (26,355) (54,212) (53,042)
Gain (loss) on extinguishment of debt, net 3,281 (71) 3,996 (71)
Earnings (loss) before income taxes 92,644 71,284 118,110 116,066
(Benefit) provision for income taxes 30,215 17,608 38,684 32,152
(Loss) earnings before equity in net income of subsidiaries 62,429 53,676 79,426 83,914
Equity in earnings of subsidiaries (3,588) (28,054) (16,008) (56,143)
Net earnings (loss) 58,841 25,622 63,418 27,771
Comprehensive income (loss) 58,544 25,828 61,464 28,217
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Consolidating Statement of Earnings (Loss)        
Net sales 369,476 431,149 741,740 834,376
Cost of sales 265,051 325,754 543,682 631,148
Total gross margin 104,425 105,395 198,058 203,228
Operating expenses 138,023 176,067 271,555 332,980
Operating (loss) income (33,598) (70,672) (73,497) (129,752)
Other income and expenses, net 14,138 14,915 28,870 28,600
Interest income 1,909 580 3,581 876
Interest expense (206)   (320)  
Earnings (loss) before income taxes (17,757) (55,177) (41,366) (100,276)
(Benefit) provision for income taxes (6,205) (13,736) (13,957) (26,781)
(Loss) earnings before equity in net income of subsidiaries (11,552) (41,441) (27,409) (73,495)
Net earnings (loss) (11,552) (41,441) (27,409) (73,495)
Comprehensive income (loss) (11,552) (41,441) (27,409) (73,495)
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Consolidating Statement of Earnings (Loss)        
Net sales 135,125 112,816 270,383 209,586
Cost of sales 91,935 63,388 194,812 126,101
Total gross margin 43,190 49,428 75,571 83,485
Operating expenses 28,904 30,881 54,856 59,296
Operating (loss) income 14,286 18,547 20,715 24,189
Other income and expenses, net (274)   (274)  
Interest income 93 32 155 40
Interest expense (1,778) (96) (3,170) (208)
Earnings (loss) before income taxes 12,327 18,483 17,426 24,021
(Benefit) provision for income taxes 4,363 5,096 6,025 6,669
(Loss) earnings before equity in net income of subsidiaries 7,964 13,387 11,401 17,352
Net earnings (loss) 7,964 13,387 11,401 17,352
Comprehensive income (loss) $ 22,288 $ (6,213) $ 25,257 $ 14,181