|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||
| 1 | NATURE OF OPERATIONS AND BASIS OF PRESENTATION |
|
|||
| 2 | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
|
Furniture and fixtures
|
20 | % | ||
|
Computer hardware and software
|
30 | % | ||
|
Equipment and vehicles
|
30 | % |
|
|||
| 3 | INVENTORIES |
|
January 30, |
January 31, |
|||||||
| 2011 | 2010 | |||||||
|
Finished goods
|
$ | 59,138 | $ | 45,181 | ||||
|
Raw materials
|
1,913 | 1,461 | ||||||
|
Provision for obsolescence and shrink
|
(3,582 | ) | (2,572 | ) | ||||
| $ | 57,469 | $ | 44,070 | |||||
|
|||
| 4 | PROPERTY AND EQUIPMENT |
|
January 30, |
January 31, |
|||||||
| 2011 | 2010 | |||||||
|
Leasehold improvements
|
$ | 84,773 | $ | 63,999 | ||||
|
Furniture and fixtures
|
17,940 | 17,776 | ||||||
|
Computers and software
|
34,581 | 25,194 | ||||||
|
Equipment and vehicles
|
1,038 | 428 | ||||||
|
Accumulated amortization
|
(67,378 | ) | (45,806 | ) | ||||
| $ | 70,954 | $ | 61,591 | |||||
|
|||
| 5 | GOODWILL AND INTANGIBLE ASSETS |
|
January 30, |
January 31, |
|||||||
| 2011 | 2010 | |||||||
|
Goodwill
|
$ | 18,437 | $ | 738 | ||||
|
Changes in foreign currency exchange rates
|
1,837 | 161 | ||||||
| 20,274 | 899 | |||||||
|
Intangibles Reacquired franchise rights
|
$ | 10,709 | $ | 10,162 | ||||
|
Non-competition agreements
|
694 | 694 | ||||||
|
Accumulated amortization
|
(6,355 | ) | (4,868 | ) | ||||
|
Changes in foreign currency exchange rates
|
1,790 | 1,163 | ||||||
| 6,838 | 7,151 | |||||||
|
Total goodwill and intangibles
|
$ | 27,112 | $ | 8,050 | ||||
|
Fiscal Year
|
||||
|
2011
|
$ | 1,319 | ||
|
2012
|
1,319 | |||
|
2013
|
1,137 | |||
|
2014
|
1,006 | |||
|
2015
|
897 | |||
|
Thereafter
|
1,160 | |||
| $ | 6,838 | |||
| Fiscal Year Ended | ||||||||||||
|
January 30, |
January 31, |
February 1, |
||||||||||
| 2011 | 2010 | 2009 | ||||||||||
|
Net revenue
|
$ | 716,328 | $ | 463,506 | $ | 359,992 | ||||||
|
Income from operations
|
$ | 180,832 | $ | 85,854 | $ | 54,929 | ||||||
|
Cash
|
$ | 5,872 | ||
|
Conversion of note receivable to equity
|
3,481 | |||
|
Total
|
9,353 | |||
|
Investment in lululemon australia held prior to the business
combination
|
2,345 | |||
|
Fair value of the non-controlling interest in lululemon australia
|
3,554 | |||
| $ | 15,252 | |||
|
Inventory
|
$ | 3,053 | ||
|
Prepaid and other assets
|
709 | |||
|
Property and equipment
|
1,812 | |||
|
Goodwill and intangible assets
|
11,874 | |||
|
Total assets acquired
|
17,448 | |||
|
Current and non-current liabilities
|
2,196 | |||
|
Total liabilities assumed
|
2,196 | |||
|
Total identifiable net assets
|
$ | 15,252 | ||
|
Inventory
|
$ | 325 | ||
|
Prepaid and other current assets
|
9 | |||
|
Property and equipment
|
174 | |||
|
Goodwill
|
6,371 | |||
|
Total assets acquired
|
6,879 | |||
|
Current and non-current liabilities
|
269 | |||
|
Total liabilities assumed
|
269 | |||
|
Net assets acquired
|
$ | 6,610 | ||
|
Inventory
|
$ | 306 | ||
|
Prepaid and other current assets
|
2 | |||
|
Property and equipment
|
261 | |||
|
Reacquired franchise rights
|
780 | |||
|
Total assets acquired
|
1,349 | |||
|
Unredeemed gift card liability
|
172 | |||
|
Total liabilities assumed
|
172 | |||
|
Net assets acquired
|
$ | 1,177 | ||
|
Inventory
|
$ | 234 | ||
|
Prepaid and other current assets
|
38 | |||
|
Property and equipment
|
249 | |||
|
Reacquired franchise rights
|
1,755 | |||
|
Total assets acquired
|
2,276 | |||
|
Unredeemed gift card liability
|
52 | |||
|
Total liabilities assumed
|
52 | |||
|
Net assets acquired
|
$ | 2,224 | ||
|
|||
| 6 | OTHER NON-CURRENT ASSETS |
|
January 30, |
January 31, |
|||||||
| 2011 | 2010 | |||||||
|
Security deposits
|
$ | 2,762 | $ | 945 | ||||
|
Deferred lease cost
|
1,301 | 1,487 | ||||||
|
Advances to and investments in franchise
|
— | 3,673 | ||||||
| $ | 4,063 | $ | 6,105 | |||||
|
|||
| 7 | ACCRUED LIABILITIES |
|
January 30, |
January 31, |
|||||||
| 2011 | 2010 | |||||||
|
Inventory purchases
|
$ | 11,925 | $ | 7,664 | ||||
|
Sales tax collected
|
4,505 | 2,758 | ||||||
|
Accrued rent
|
2,750 | 1,771 | ||||||
|
Lease exit costs
|
1,317 | 800 | ||||||
|
Other
|
4,769 | 4,590 | ||||||
| $ | 25,266 | $ | 17,583 | |||||
|
|||
|
January 30, |
January 31, |
|||||||
| 2011 | 2010 | |||||||
|
Deferred lease liability
|
$ | 13,129 | $ | 10,822 | ||||
|
Tenant Inducements
|
6,516 | 4,650 | ||||||
| $ | 19,645 | $ | 15,472 | |||||
|
|||
| 9 | LONG-TERM DEBT AND CREDIT FACILITIES |
|
|||
| 10 | STOCKHOLDERS’ EQUITY |
|
|||
| 11 | STOCK-BASED COMPENSATION |
|
Number of |
Number of |
|||||||
|
Exchangeable |
LIPO USA |
|||||||
| Shares | Shares | |||||||
|
Unvested balance at February 3, 2008
|
265 | 58 | ||||||
|
Granted
|
— | — | ||||||
|
Vested
|
170 | 37 | ||||||
|
Cancelled
|
57 | 13 | ||||||
|
Non-forfeitable balance at February 1, 2009
|
38 | 8 | ||||||
|
Granted
|
— | — | ||||||
|
Vested
|
38 | 8 | ||||||
|
Cancelled
|
— | — | ||||||
|
Non-forfeitable balance at January 31, 2010
|
— | — | ||||||
|
Granted
|
— | — | ||||||
|
Vested
|
— | — | ||||||
|
Cancelled
|
— | — | ||||||
|
Non-forfeitable balance at January 30, 2011
|
— | — | ||||||
|
Weighted- |
||||||||
|
Number of |
Average |
|||||||
|
LIPO USA |
Exercise |
|||||||
| Options | Price | |||||||
|
Unvested balance at February 3, 2008
|
881 | $ | 0.01 | |||||
|
Granted
|
— | — | ||||||
|
Vested
|
337 | $ | 0.01 | |||||
|
Cancelled
|
253 | $ | 0.01 | |||||
|
Unvested balance at February 1, 2009
|
291 | $ | 0.01 | |||||
|
Granted
|
— | — | ||||||
|
Vested
|
184 | $ | 0.01 | |||||
|
Cancelled
|
— | $ | 0.01 | |||||
|
Unvested balance at January 31, 2010
|
107 | $ | 0.01 | |||||
|
Granted
|
— | — | ||||||
|
Vested
|
107 | $ | 0.01 | |||||
|
Cancelled
|
— | $ | 0.01 | |||||
|
Unvested balance at January 30, 2011
|
— | $ | — | |||||
|
Exchangeable |
LIPO USA |
LIPO USA |
||||||||||
| Shares | Shares | Options | ||||||||||
|
December 5, 2005
|
788 | 87 | 105 | |||||||||
|
December 5, 2006
|
631 | 60 | 96 | |||||||||
|
December 5, 2007
|
276 | 60 | 393 | |||||||||
|
December 5, 2008
|
199 | 43 | 384 | |||||||||
|
December 5, 2009
|
66 | 14 | 315 | |||||||||
|
December 5, 2010
|
— | — | 182 | |||||||||
|
Total
|
1,960 | 264 | 1,475 | |||||||||
|
Dividend yield
|
0% | ||
|
Expected volatility
|
45% | ||
|
Risk-free interest rate
|
5% | ||
|
Weighted-average expected life of option (years)
|
5.0 years |
|
Weighted- |
Weighted- |
Weighted- |
||||||||||||||||||||||
|
Number of |
Average |
Number of |
Average |
Number of |
Average |
|||||||||||||||||||
|
Stock |
Exercise |
Performance |
Grant |
Restricted |
Grant |
|||||||||||||||||||
| Options | Price | Share Units | Fair Value | Shares | Fair Value | |||||||||||||||||||
|
Balance at February 3, 2008
|
4,798 | $ | 2.74 | — | $ | 19.43 | 10 | $ | 19.43 | |||||||||||||||
|
Granted
|
545 | 21.66 | — | 24.04 | 9 | 24.04 | ||||||||||||||||||
|
Exercised
|
2,310 | 0.62 | — | 19.43 | 10 | 19.43 | ||||||||||||||||||
|
Forfeited
|
1,128 | 2.49 | — | — | — | — | ||||||||||||||||||
|
Balance at February 1, 2009
|
1,905 | $ | 10.83 | — | $ | 24.04 | 9 | $ | 24.04 | |||||||||||||||
|
Granted
|
959 | 14.81 | — | 13.83 | 15 | 13.83 | ||||||||||||||||||
|
Exercised
|
557 | 2.23 | — | 24.04 | 9 | 24.04 | ||||||||||||||||||
|
Forfeited
|
113 | 23.57 | — | — | — | — | ||||||||||||||||||
|
Balance at January 31, 2010
|
2,194 | $ | 14.08 | — | $ | 13.83 | 15 | $ | 13.83 | |||||||||||||||
|
Granted
|
245 | 50.63 | 84 | 41.88 | 6 | 38.74 | ||||||||||||||||||
|
Exercised
|
684 | 8.75 | — | — | 15 | 15.33 | ||||||||||||||||||
|
Forfeited
|
125 | 17.44 | 4 | 41.22 | 2 | 13.83 | ||||||||||||||||||
|
Balance at January 30, 2011
|
1,630 | $ | 21.59 | 80 | $ | 41.92 | 4 | $ | 42.43 | |||||||||||||||
| Outstanding | Exercisable | |||||||||||||||||||||||
|
Weighted- |
||||||||||||||||||||||||
|
Weighted- |
Weighted- |
Weighted- |
Average |
|||||||||||||||||||||
|
Average |
Average |
Average |
Remaining |
|||||||||||||||||||||
|
Range of |
Number of |
Exercise |
Remaining |
Number of |
Exercise |
Life |
||||||||||||||||||
| Exercise Prices | Options | Price | Life (Years) | Options | Price | (Years) | ||||||||||||||||||
|
$0.49 - $0.60
|
185 | $ | 0.58 | 5.9 | 185 | $ | 0.58 | 5.9 | ||||||||||||||||
|
$6.98 - 18.00
|
529 | 9.99 | 5.6 | 69 | 14.01 | 6.5 | ||||||||||||||||||
|
$18.91 - $29.20
|
542 | 23.76 | 6.7 | 126 | 22.59 | 7.2 | ||||||||||||||||||
|
$32.31 - $50.46
|
270 | 36.25 | 6.6 | 107 | 33.79 | 6.9 | ||||||||||||||||||
|
$67.00 - $69.87
|
104 | 68.72 | 6.9 | — | — | 0.0 | ||||||||||||||||||
| 1,630 | $ | 21.59 | 6.3 | 487 | $ | 15.47 | 6.5 | |||||||||||||||||
|
Intrinsic Value
|
$ | 76,692 | $ | 26,001 | ||||||||||||||||||||
|
lululemon |
||||
| athletica inc. | ||||
|
Dividend yield
|
0% | |||
|
Expected volatility
|
66.3% | |||
|
Risk-free interest rate
|
1.58% | |||
|
Weighted-average life
|
3.76 years | |||
|
|||
|
Fiscal Year
|
||||
|
2011
|
$ | 36,958 | ||
|
2012
|
36,329 | |||
|
2013
|
35,693 | |||
|
2014
|
35,277 | |||
|
2015
|
32,277 | |||
|
Thereafter
|
72,465 |
|
|||
|
January 30, |
January 31, |
February 1, |
||||||||||
| 2011 | 2010 | 2009 | ||||||||||
|
Purchase price paid to franchises controlled by related
parties
|
||||||||||||
|
Reacquired franchise rights
|
$ | — | $ | — | $ | 1,177 | ||||||
|
Payments from related parties
|
||||||||||||
|
Sold merchandise and received royalties
|
$ | — | $ | — | $ | 2,524 | ||||||
|
Payments to related parties
|
||||||||||||
|
Occupancy costs for one
corporate-owned
store
|
$ | 100 | $ | 63 | $ | 19 | ||||||
|
|||
|
January 30, |
January 31, |
February 1, |
||||||||||
| 2011 | 2010 | 2009 | ||||||||||
|
(Increase) in accounts receivable
|
$ | (587 | ) | $ | (3,796 | ) | $ | (1,173 | ) | |||
|
(Increase) decrease in deferred lease inducements receivable
|
46 | (178 | ) | 886 | ||||||||
|
Increase in deferred lease inducements received
|
1,934 | 675 | 851 | |||||||||
|
(Increase) in prepaid expenses
|
(2,902 | ) | (225 | ) | (1,858 | ) | ||||||
|
(Increase) decrease in inventories
|
(7,954 | ) | 11,296 | (19,782 | ) | |||||||
|
(Increase) decrease in other non-current assets
|
162 | — | (839 | ) | ||||||||
|
Increase (decrease) in trade accounts payable
|
(5,167 | ) | 6,025 | 832 | ||||||||
|
Increase (decrease) in accrued liabilities
|
7,400 | (3,780 | ) | 14,174 | ||||||||
|
Increase in other current liabilities
|
16,105 | 14,887 | 5,981 | |||||||||
|
Increase (decrease) in income taxes payable
|
14,929 | 5,886 | (2,435 | ) | ||||||||
| $ | 23,966 | $ | 30,790 | $ | (3,363 | ) | ||||||
|
Cash paid for income taxes
|
$ | 30,968 | $ | 27,719 | $ | 19,461 | ||||||
|
Interest paid
|
$ | 424 | $ | 157 | $ | 46 | ||||||
|
|||
|
January 30, |
January 31, |
February 1, |
||||||||||
| 2011 | 2010 | 2009 | ||||||||||
|
Federal income tax at statutory rate (35%, 35%, 35%)
|
35.0 | % | 35.0 | % | 35.0 | % | ||||||
|
Non-deductible compensation expense
|
0.8 | 1.5 | 2.7 | |||||||||
|
Deemed dividend
|
0.0 | 0.0 | 6.0 | |||||||||
|
Foreign tax credit
|
0.0 | 0.0 | (8.8 | ) | ||||||||
|
U.S. state taxes
|
1.7 | 0.3 | 0.0 | |||||||||
|
Change in valuation allowance
|
0.0 | 0.0 | (3.0 | ) | ||||||||
|
Foreign tax rate differential
|
(4.0 | ) | (3.8 | ) | (3.9 | ) | ||||||
|
Permanent and other
|
(0.2 | ) | (0.2 | ) | 1.4 | |||||||
|
Provision for income taxes
|
33.3 | % | 32.8 | % | 29.4 | % | ||||||
|
January 30, |
January 31, |
|||||||
| 2011 | 2010 | |||||||
|
Deferred tax assets
|
||||||||
|
Net operating loss carryforward
|
$ | 472 | $ | — | ||||
|
Foreign tax credits
|
672 | 7,582 | ||||||
|
Property and equipment
|
(734 | ) | (476 | ) | ||||
|
Deferred lease liability
|
4,896 | 4,256 | ||||||
|
Lease exit costs
|
92 | 908 | ||||||
|
Stock-based compensation
|
1,567 | 1,245 | ||||||
|
Other
|
1,027 | 1,687 | ||||||
|
Valuation allowance
|
(98 | ) | (100 | ) | ||||
| $ | 7,894 | $ | 15,102 | |||||
|
January 30, |
January 31, |
February 1, |
||||||||||
| 2011 | 2010 | 2009 | ||||||||||
|
Current taxes
|
||||||||||||
|
Federal
|
$ | 9,476 | $ | 3,621 | $ | — | ||||||
|
State
|
2,435 | 243 | 5 | |||||||||
|
Foreign
|
37,935 | 25,965 | 23,727 | |||||||||
|
Total current
|
49,846 | 29,829 | 23,732 | |||||||||
|
Deferred taxes
|
||||||||||||
|
Federal
|
$ | 11,182 | $ | (2,030 | ) | $ | (5,143 | ) | ||||
|
State
|
635 | — | (984 | ) | ||||||||
|
Foreign
|
(583 | ) | 630 | (721 | ) | |||||||
|
Total deferred
|
11,234 | (1,400 | ) | (6,848 | ) | |||||||
|
Provision for income taxes
|
$ | 61,080 | $ | 28,429 | $ | 16,884 | ||||||
|
|||
| Fiscal Year Ended | ||||||||||||
|
January 30, |
January 31, |
February 1, |
||||||||||
| 2011 | 2010 | 2009 | ||||||||||
|
Net revenue
|
||||||||||||
|
Corporate-owned stores
|
$ | 591,031 | $ | 393,451 | $ | 315,548 | ||||||
|
Direct to Consumer
|
57,348 | 18,257 | 1,629 | |||||||||
|
Other
|
63,325 | 41,190 | 36,311 | |||||||||
| $ | 711,704 | $ | 452,898 | $ | 353,488 | |||||||
|
Income from operations before general corporate expense
|
||||||||||||
|
Corporate-owned stores
|
$ | 215,154 | $ | 121,614 | $ | 94,867 | ||||||
|
Direct to Consumer
|
16,364 | 6,288 | 663 | |||||||||
|
Other
|
18,004 | 10,845 | 11,549 | |||||||||
| $ | 249,522 | $ | 138,747 | $ | 107,079 | |||||||
|
General corporate expense
|
69,131 | 52,201 | 50,515 | |||||||||
|
Net operating income
|
180,391 | 86,546 | 56,564 | |||||||||
|
Other income (expense), net
|
2,886 | 164 | 821 | |||||||||
|
Income before income taxes
|
$ | 183,277 | $ | 86,710 | $ | 57,385 | ||||||
|
Capital expenditures
|
||||||||||||
|
Corporate-owned stores
|
$ | 14,536 | $ | 10,172 | $ | 29,588 | ||||||
|
Direct to consumer
|
4,626 | — | — | |||||||||
|
Corporate
|
11,195 | 5,325 | 10,942 | |||||||||
| $ | 30,357 | $ | 15,497 | $ | 40,530 | |||||||
|
Depreciation and amortization
|
||||||||||||
|
Corporate-owned stores
|
$ | 16,335 | $ | 13,721 | $ | 10,557 | ||||||
|
Corporate
|
8,279 | 7,111 | 5,266 | |||||||||
| $ | 24,614 | $ | 20,832 | $ | 15,823 | |||||||
|
January 30, |
January 31, |
February 1, |
||||||||||
| 2011 | 2010 | 2009 | ||||||||||
|
Canada
|
$ | 371,604 | $ | 271,169 | $ | 243,525 | ||||||
|
United States
|
323,477 | 181,144 | 109,844 | |||||||||
|
Australia and Hong Kong
|
16,623 | 585 | 119 | |||||||||
| $ | 711,704 | $ | 452,898 | $ | 353,488 | |||||||
|
January 31, |
January 31, |
February 1, |
||||||||||
| 2010 | 2010 | 2009 | ||||||||||
|
Canada
|
$ | 33,616 | $ | 28,507 | $ | 25,582 | ||||||
|
United States
|
33,513 | 32,997 | 35,980 | |||||||||
|
Australia and Hong Kong
|
3,825 | 87 | 100 | |||||||||
| $ | 70,954 | $ | 61,591 | $ | 61,662 | |||||||
|
|||
|
Lease Exit and |
||||||||||||
| Other Related Costs | Asset Impairment | Total | ||||||||||
|
Accrued liability at January 31, 2010
|
$ | 800 | $ | — | $ | 800 | ||||||
|
Costs incurred
|
1,072 | 700 | 1,772 | |||||||||
|
Cash payments
|
(570 | ) | (700 | ) | (1,270 | ) | ||||||
|
Changes in foreign currency exchange rates
|
15 | — | 15 | |||||||||
|
Accrued liability at January 30, 2011
|
$ | 1,317 | $ | — | $ | 1,317 | ||||||
|
|||
|
|||
| Fiscal 2010 | Fiscal 2009 | |||||||||||||||||||||||||||||||
|
Fourth |
Third |
Second |
First |
Fourth |
Third |
Second |
First |
|||||||||||||||||||||||||
| Quarter | Quarter | Quarter | Quarter | Quarter | Quarter | Quarter | Quarter | |||||||||||||||||||||||||
| (In thousands) (unaudited) | ||||||||||||||||||||||||||||||||
|
Consolidated statements of income:
|
||||||||||||||||||||||||||||||||
|
Net revenue
|
$ | 245,399 | $ | 175,800 | $ | 152,208 | $ | 138,297 | $ | 160,606 | $ | 112,891 | $ | 97,721 | $ | 81,680 | ||||||||||||||||
|
Cost of goods sold
|
101,939 | 78,968 | 71,910 | 63,940 | 74,046 | 56,553 | 52,557 | 46,656 | ||||||||||||||||||||||||
|
Gross profit
|
143,460 | 96,832 | 80,298 | 74,357 | 86,560 | 56,338 | 45,164 | 35,024 | ||||||||||||||||||||||||
|
Operating expenses:
|
||||||||||||||||||||||||||||||||
|
Selling, general and administrative expenses
|
71,483 | 53,869 | 45,549 | 41,883 | 44,929 | 35,412 | 30,649 | 25,171 | ||||||||||||||||||||||||
|
Provision for impairment and lease exit costs
|
679 | 587 | 506 | — | 196 | — | 183 | — | ||||||||||||||||||||||||
|
Income from operations
|
71,298 | 42,376 | 34,243 | 32,474 | 41,435 | 20,926 | 14,332 | 9,853 | ||||||||||||||||||||||||
|
Other income (expense), net
|
542 | 91 | 2,092 | 161 | 66 | (3 | ) | 23 | 78 | |||||||||||||||||||||||
|
Income before provision for income taxes
|
71,840 | 42,467 | 36,335 | 32,635 | 41,501 | 20,923 | 14,355 | 9,931 | ||||||||||||||||||||||||
|
Provision for income taxes
|
16,873 | 16,532 | 14,628 | 13,047 | 13,050 | 6,855 | 5,111 | 3,413 | ||||||||||||||||||||||||
|
Net income
|
54,967 | 25,935 | 21,707 | 19,588 | 28,451 | 14,068 | 9,244 | 6,518 | ||||||||||||||||||||||||
|
Net income attributable to non-controlling interest
|
201 | 234 | (85 | ) | — | — | — | — | — | |||||||||||||||||||||||
|
Net income attributable to lululemon athletica inc.
|
$ | 54,766 | $ | 25,701 | $ | 21,792 | $ | 19,588 | $ | 28,451 | $ | 14,068 | $ | 9,244 | $ | 6,518 | ||||||||||||||||
|
Net basic earnings per share
|
$ | 0.77 | $ | 0.36 | $ | 0.31 | $ | 0.28 | $ | 0.40 | $ | 0.20 | $ | 0.13 | $ | 0.09 | ||||||||||||||||
|
Net diluted earnings per share
|
$ | 0.76 | $ | 0.36 | $ | 0.30 | $ | 0.27 | $ | 0.40 | $ | 0.20 | $ | 0.13 | $ | 0.09 | ||||||||||||||||
|
|||
|
Balance at |
Charged to |
Write-offs |
||||||||||||||
|
Beginning of |
Costs and |
Net of |
Balance at |
|||||||||||||
| Description | Year | Expenses | Recoveries | End of Year | ||||||||||||
|
Shrink Provision on Finished Goods
|
||||||||||||||||
|
For the year ended February 1, 2009
|
$ | (194,895 | ) | (1,518,130 | ) | 952,894 | (760,131 | ) | ||||||||
|
For the year ended January 31, 2010
|
(760,131 | ) | (2,604,725 | ) | 2,051,806 | (1,313,050 | ) | |||||||||
|
For the year ended January 30, 2011
|
(1,313,050 | ) | (2,881,244 | ) | 2,751,026 | (1,443,268 | ) | |||||||||
|
Slow Moving and Obsolescence Provision on Finished Goods and
Raw Materials
|
||||||||||||||||
|
For the year ended February 1, 2009
|
$ | (300,485 | ) | (433,055 | ) | 158,928 | (574,612 | ) | ||||||||
|
For the year ended January 31, 2010
|
(574,612 | ) | (627,591 | ) | 241,035 | (961,168 | ) | |||||||||
|
For the year ended January 30, 2011
|
(961,168 | ) | (283,678 | ) | 107,154 | (1,137,692 | ) | |||||||||
|
Damage Provision on Finished Goods
|
||||||||||||||||
|
For the year ended February 1, 2009
|
$ | — | — | — | — | |||||||||||
|
For the year ended January 31, 2010
|
— | (835,248 | ) | 536,952 | (298,296 | ) | ||||||||||
|
For the year ended January 30, 2011
|
(298,296 | ) | (1,610,285 | ) | 907,472 | (1,001,109 | ) | |||||||||
|
Sales Allowances
|
||||||||||||||||
|
For the year ended February 1, 2009
|
$ | 527,890 | (246,653 | ) | — | 281,237 | ||||||||||
|
For the year ended January 31, 2010
|
281,237 | 25,500 | — | 306,738 | ||||||||||||
|
For the year ended January 30, 2011
|
306,738 | 214,940 | — | 521,677 | ||||||||||||
|
Valuation Allowance on Deferred Income Taxes
|
||||||||||||||||
|
For the year ended February 1, 2009
|
$ | (2,401,942 | ) | 1,845,688 | — | (556,254 | ) | |||||||||
|
For the year ended January 31, 2010
|
(556,254 | ) | 455,887 | — | (100,367 | ) | ||||||||||
|
For the year ended January 30, 2011
|
(100,367 | ) | 1,914 | — | (98,453 | ) | ||||||||||