Free 7-day Trial
All Articles and Columns »

True Religion Apparel: The Emperor Has No(t many) Clothes

rabish
rabish
Based upon 10-Q filings for the first quarter of fiscal year 2011, "True Religion Apparel Inc. and subsidiaries designs, markets, sells and distributes premium fashion apparel, centered on our core denim products using the brand name 'True Religion Brand Jeans...' We operate in four primary business segments: U.S. Consumer Direct, U.S. Wholesale, International and Core Services. We selectively license to third parties the right to use our various trademarks in connection with the manufacture and sale of designated products in specified geographical areas for specified periods. The licensing business is included in the Core Services segment. Our corporate operations, which include the design, production, marketing, distribution, credit, customer service, information technology, accounting, executive, legal, and human resources departments, are also included in the Core Services segment."

Note: My focus is going to be on what they call their "Core Services Segment." Due to space constraints, I'm quoting only the relevant parts in this article. You are welcome to see their filings at the SEC for more description.

Having said that, let's go further to the section called:

Reclassifications

"We reclassified certain prior period segment information beginning in the fourth quarter of 2010 to conform to the current year presentation. We reclassified our reportable segment formerly titled 'Other' to include the functions which support the overall business that were previously classified in the U.S. Wholesale segment as of March 31, 2010. The functions that were reclassified include the design, production, marketing, distribution, credit, customer service, information technology and accounting departments.1 In connection with this reclassification, we renamed the segment “Core Services”. As a result of this change, we have reclassified certain selling, general & administrative expenses (SG&A) previously presented in the U.S. Wholesale segment to Core Services in order to conform to the revised presentation. We made the change to our reportable segments to more closely align them with how management reviews and monitors the performance of our operating segments. Total consolidated SG&A expenses and total consolidated operating income were not changed as a result of these reclassifications. The reclassifications had no impact upon previously reported consolidated net sales and consolidated gross profit by reportable segment. Additionally, these reclassifications did not impact the condensed consolidated balance sheets, statements of income, or statements of cash flows."

What strike me are the following:

1. It appears they are allocating corporate-wide expenses such as design, production, marketing, distribution, credit, customer service, IT and accounting departments to just ONE of the four segments (Core Services).
2. In fact they are admitting doing this for their Wholesale segment.
3. What about the impact of reclassification on UNconsolidated numbers? For example, segment numbers. Did they use the word "consolidated" just like that? Innocent choice of words, you would think. I don't think so.

Let us examine the numbers more closely. Here are the consolidated numbers from income statement:




































CONSOLIDATED DOLLAR FIGURES
Q1'11 Q1'10
Net Sales 93762 77872
COGS 33017 27897
Gross Profit 60745 49975
SG &A 45890 36628
Operating Income 14855 13347


Sales, gross profits and operating income grew quarter over quarter. Cost of goods sold shot up by 18% and SG&A shot up by 25.3%.

In "Item 2," under "Results of Operations" they have broken up these figures by segment. They have provided separate segment metrics for net sales, gross profit, SG&A and operating income. Please take a look. It's an easy read. What's not so easy and can be missed by the casual observer is the big picture when you coalesce the numbers into one unconsolidated metric, like the following:















































































INTRA SEGMENT
- DOLLAR FIGURES
US Consumer Direct US Wholesale International Core Services

2011 2010 2011 2010 2011 2010 2011 2010
Net
Sales
53372 38774 20867 24152 18470 13782 1053 1164
COGS 14829 10293 9683 11322 8505 6282 0 0
Gross
Profit
38543 28481 11184 12830 9965 7500 1053 1164
SG &A 19893 15953 1907 2228 6770 2779 17320 15668
Operating Income 18650 12528 9277 10602 2662 4721 -15734 -14504



Do you see what I see? Let me help. Remember the beginning of this article, where I said it appeared they're allocating expenses to Core Services segment? In fact, they admitted doing that for the Wholesale segment.

I'm sure you remember that their U.S. wholesale segment has been under pressure for some time. This segment includes the channel (department stores such as Nordstrom, Bloomingdale's, Saks Fifth Avenue and Neiman Marcus) where they share shelf space with brands such as 7 for Mankind, Citizens of Humanity, Joe's, Lucky, Hudson, Not Your Daughter's, D&G, J Brand, Armani and such premium brands. Despite steep unit prices, premium denim is a very crowded marketplace with deep-pocketed competitors like VF Corp. Unbelievable competitive pressure in securing and more importantly retaining shelf space, combined with the ongoing macroeconomic situation affecting consumer sentiments, a few fashion missteps by them especially in women's clothing, are all recipe for a very gloomy situation in their U.S. wholesale segment.

Now, do you notice something funny in the metrics above? Our favorite little segment called "Core Services" has net sales of approximately $1 million and cost of goods sold equals to zero dollars which means a gross profit of $1 million (100% gross margin). That means your input cost and cost of producing goods are both zero. Wow, what a fantastic business. But wait, do I see the "core services segment" has SG&A of $17 million? Excuse me, it takes $17 million of SG&A to produce $1 million in sales, that too for a product with 100% gross margin. That cannot be right. Off course it is, if you believe True Religion's filings. Hmm!

Let's go further in the "results of operations" section, where the company summarizes SG&A as a percentage of segment net sales (“SG&A rate”), by segment. Here is what they show:










































2011 2010 % Change
U.S. Consumer
Direct
37.3 41.1 -3.8
U.S. Wholesale 9.1 9.2 -0.1
International 36.7 20.2 16.5
Core Services NM NM NM
Total SG&A
rate
48.9 47 1.9


Notice all "NM" for "Core Services." Believe me, management is fully aware of the impact this allocation of SG&A to the "Core Services" segment has on its segment wise reporting.

Let's express the numbers in another form. Let's check out how various line items stand against sales in that segment. Here are the metrics:

















































































INTRA SEGMENT - PERCENTAGE OF SALE


US Consumer
Direct
US Wholesale International Core Services


2011 2010 2011 2010 2011 2010 2011 2010
Net Sales 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
COGS 27.78% 26.55% 46.40% 46.88% 46.05% 45.58% 0.00% 0.00%
Gross Margin 72.22% 73.45% 53.60% 53.12% 53.95% 54.42% 100.00% 100.00%
SG&A 37.27% 41.14% 9.14% 9.22% 36.65% 20.16% 1644.82% 1346.05%
Operating Margin 34.94% 32.31% 44.46% 43.90% 14.41% 34.25% -1494.21% -1246.05%


Notice from the metrics above, for CORE SERVICES Segment SG&A is 1645% of net sales and operating margin is -1494%.

Now let's examine percentage contribution of various segments to overall company numbers.

INTER SEGMENT - PERCENTAGE CONTRIBUTION IN OVERALL NUMBERS
  US Consumer Direct US Wholesale International Core Services
  2011 2010 2011 2010 2011 2010 2011 2010
Net Sales 56.92% 49.79% 22.26% 31.01% 19.70% 17.70% 1.12% 1.49%
COGS 44.91% 36.90% 29.33% 40.59% 25.76% 22.52% 0.00% 0.00%
Gross Margin 63.45% 56.99% 18.41% 25.67% 16.40% 15.01% 1.73% 2.33%
SG&A 43.35% 43.55% 4.16% 6.08% 14.75% 7.59% 37.74% 42.78%
Operating Margin 125.55% 93.86% 62.45% 79.43% 17.92% 35.37% -105.92% -108.67%


The metrics above show that the "Core Services" segment which brings in 1% of total revenue, consumes 38% of SG&A.

NOTE: Q1 FY2010 numbers above are based upon the 10-Q filing of Q1 FY2011 in which Q1 FY2010 numbers have already been changed to reflect the said "reclassification."

If you truly want to see the impact of "reclassification," you would have to get the original numbers from 10-Q filings of previous years. Here they are:

FROM Q1' FY2011 FILINGS
FROM ORIGINAL Q1 FILINGS of PREVIOUS YEARS

2011 2010

2010 2009 2008
U.S. Consumer Direct 19,893 15,953
Consumer Direct 15,953 10,077 4,456
U.S. Wholesale 1,907 2,228
U.S. Wholesale 10,350 8,267 8,487
International 6,770 2,779
International 2,779 922 163
Core Services 17,320 15,668
Other 7,546 6,400 6,658
Total SG&A 45,890 36,628
Total SG&A 36,628 25,666 19,135


I see two problems:

1) They appear to be using "Core Services" (previously known as "Other") as a punching bag for a major chunk of SG&A from other segments, which is contrary to commonly used expense accounting, and
2) With the recent "reclassification," they have tried to benefit the "U.S. Wholesale segment" much, much more than other segments.

As a result of dumping the majority of SG&A expenses to "Core Services" (under the pretext of reclassification), operating income and operating margin of various segments get an artificial boost. Of all the segments, the weakest link, "U.S. Wholesale" segment which has been in decline for majority of last two to three years, gets the highest boost.

That is not the economic reality of the income of the company. I believe "U.S. Wholesale" segment is much weaker than it appears. Operating margins for other segments may be inflated too.

When you roll back the effect of this SG&A move, based upon the trend, you would probably move $8 - 9 million from "Core Services" to "U.S. Wholesale." Even without the "Reclassification," "U.S. Wholesale" business has been declining and looks bad. After you roll back the "reclassification" shenanigan, you are looking at a horrible business segment.

I want the company I invest in run by real management, not a fake financial alchemist.

I also do not like the fact that stock compensation for management is a high percentage of the net income. Moreover, they seem to have a very generous severance package for the outgoing executives. For example, the exit of the president last year had substantial impact on quarterly and annual earnings.

A minor irritant could be the concentration of AR. Net accounts receivable from one customer ranged from 25% - 15% during the fourth quarter of fiscal 2010 and the first quarter of fiscal 2011. I will have to wait and see the trend but since it improved in the last reported six months, I consider it minor issue.

Another thing to notice is that founder and CEO has cut down his stock holdings in the company almost by half. People sell stocks for variety of reasons, but cutting a stake by half and by a founding CEO who is the chief designer and sort of evangelist for the brand is somewhat hard for me to digest.

In summary, True Religion is growing its brand name and presence nicely, especially via its own showrooms, but what I described above make me uncomfortable. You may disagree with me. In fact the market can disagree too and the stock can keep its upward momentum. Good luck to you.

Tickers in the article:

The Strategy of Ben Graham – Warren Buffett’s Mentor

From 1923 to 1957 Warren Buffett’s mentor, Ben Graham, followed a strategy of investing in net-nets. He said: “It always seemed, and still seems ridiculously simple to say that if one can acquire a diversified group of common stocks at a price less than the...net current assets alone…the results should be quite satisfactory. They were so in our experience, for more than 30 years.”
Today net-nets are rare. They are collected under GuruFocus’ Net-Net Screener. GuruFocus also publishes a monthly newsletter which recommends the safest net-nets. All of these are included in GuruFocus Premium Membership.

Click Here to Try It Free!


Rate this article:

Rating: 2.4/5 (10 votes)

Comments

rabish
Rabish - Jul 29, 2011 at 2:30 PM

Update: They announced Q2'FY11 earnings yesterday. As in Q1, they beat estimates by wide margin. Both sales and profit grew reaffirming their position as a solid growth company. Having said that I still see the aggressive accounting in segment wise numbers.

In Q2, Core Services segment has net sales of 336 thousand dollar (0.34% of net sales) and despite being 100% gross margin segment, consumes SG&A expenses of $18M, which is 38% of total SG&A. As much as I know about accounting (which I'm still learning), if you're showing numbers by segments, common expenses have to be allocated based upon their actual (or good faith) usage.

Please note that I am not against the company. As an analyst and investor, you should be flexible to change your opinions if things change. I believe True Religion has the potential to become the next big thing in premium Apparel but right now I notice some accounting red flags, which for now don't seem to affect top or bottom line but as they say "old habits die hard". Who knows when the going gets tough, may be they become even more aggressive.

So even though market has really liked the numbers, I'll wait and see. I see few better value opportunities.
aq
Aq - Aug 15, 2011 at 2:59 PM

Yo man,

I want to make sure you don't lose anymore money in case you are short with this one. I commend your attempt at identifying a managemnet consiracy, but I would like to point out a few things that your analysis lacks. The shift in reporting is common of retailers with international presence and a wholesale and retail business. The Company has been going through a structural change and this would be reasons enough for the change in segment reporting. Note, the segment reportingis how management assesses the business and this is in line with GAAP. Check out Guess's financeials (GES) if you would like clarity on this - they went through it and report similarly.

Second, when reveiwing what investors and analysts actually ascertain from their analysis of the financials - revenue by segment is the more important factor. Investors/analysts are curious to see how and where the Company is able to generate sales. Further, segment gross margins and the overall EBIT margin would most likely be the appropriate method to review this business.

Third, the Company reports (not unlike many other companies in the same segment) that their licensing division is reported with their Corp. expenses b/c of how small the division, and it makes things simpler (and again is how management reviews the business). Licensing is a business that generates revenues without the gross margins attached to it, it's not a gimmick, it's true!

Fourth, your analysis of SG&A costs is severely incomplete. ou have no idea why the costs are going up. As the Company shifts over to a Direct to Consumer business over Wholesaler and shifts its 5-year management plan from prioritizing the shift to DTC business (which was its old 5-yr plan that it has so far succeeded ahead of schedule by about a year), the Company has spent additional money on investing in its International infrastructure so it has the right teams/showrooms/market research that would allow it to succeed on this plan.

Fifth, the business has grown, as such the Corporate expenses are going through a shift upward. Though SG&A is considered a fixed and stable cost - it shifts upward as business grows and then the costs stabalize until the next shift in growth. think of it like an investment at first.

Now with that in mind - and i recommend listening to conference calls of similar companies/competitors/suppliers as well as reading their 10-Ks and 10-Qs (past and present), you will have a better idea to see if these TRLG representations are just purely management hocus pocus and actually legitimate operations of a business generating profits.

If you don't agree, that is fine, I am neither long nor short this name, but I would just like to share this information with you to help with your noticeable enthusiasm to analyze companies.

Good luck man and hope that helps!
rabish
Rabish - Feb 09, 2012 at 7:56 PM
Looks like True Religion had a very bad quarter and 2011. Need to see more details but based upon cursory look: Biggest culprit: Wholesale segment, the pig they tried to put lipstick on.
rabish
Rabish - Feb 10, 2012 at 2:52 PM
It's down by 28% today. As I said, their segment wise operating margins look inflated, very inflated
in fact. You just can not dump operating expenses from all segments into just one segment and
artificially boost OM of other segments.Having said that, I am a buyer when the price is right,
for me.

Please leave your comment:



More Gurufocus Links

GuruFocus Affiliate Program: Earn up to $104 per referral. ( Learn More)
Free 7-day Trial