The following discussion and analysis of our financial condition and the results
of our operations should be read together with our condensed consolidated
financial statements and the related notes included in Item 1 of Part I of this
Quarterly Report on Form 10-Q and with our audited consolidated financial
statements and the related notes included in our 2019 Form 10-K.

                   FORWARD-LOOKING STATEMENTS AND MARKET DATA

This quarterly report contains forward-looking statements that are subject to
risks and uncertainties. Forward-looking statements give our current
expectations and projections relating to our financial condition, results of
operations, plans, objectives, future performance and business. You can identify
forward-looking statements by the fact that they do not relate strictly to
historical or current facts. These statements may include words such as
"anticipate," "estimate," "expect," "project," "plan," "intend," "believe,"
"may," "will," "short-term," "non-recurring," "one-time," "unusual," "should,"
"likely" and other words and terms of similar meaning in connection with any
discussion of the timing or nature of future operating or financial performance
or other events.

Forward-looking statements are subject to risk and uncertainties that may cause
actual results to differ materially from those that we expected. We derive many
of our forward-looking statements from our operating budgets and forecasts,
which are based upon many detailed assumptions. While we believe that our
assumptions are reasonable, we caution that it is very difficult to predict the
impact of known factors and it is impossible for us to anticipate all factors
that could affect our actual results and matters that we identify as "short
term," "non-recurring," "unusual," "one-time," or other words and terms of
similar meaning may in fact recur in one or more future financial reporting
periods. Important factors that could cause actual results to differ materially
from our expectations, or cautionary statements, include those factors disclosed
under the sections entitled Risk Factors in Part II of this quarterly report,
our Quarterly Report on Form 10-Q for the quarterly period ended May 2, 2020
("First Quarter Form 10-Q") and in our Annual Report on Form 10-K for the
fiscal year ended February 1, 2020 ("2019 Form 10-K"), and Management's
Discussion and Analysis of Financial Condition and Results of Operations in
Part I of this quarterly report, in our First Quarter Form 10-Q and in our 2019
Form 10-K. All forward-looking statements attributable to us, or persons acting
on our behalf, are expressly qualified in their entirety by these cautionary
statements, as well as other cautionary statements. You should evaluate all
forward-looking statements made in this quarterly report in the context of these
risks and uncertainties.

We cannot assure you that we will realize the results or developments we expect
or anticipate or, even if substantially realized, that they will result in the
consequences or affect us or our operations in the way we expect. The
forward-looking statements included in this quarterly report are made only as of
the date hereof. We undertake no obligation to publicly update or revise any
forward-looking statement, whether as a result of new information, future events
or otherwise, except as required by law.

Overview



We are a leading luxury retailer in the home furnishings marketplace. Our
curated and fully-integrated assortments are presented consistently across our
sales channels in sophisticated and unique lifestyle settings that we believe
are on par with world-class interior designers. We offer dominant merchandise
assortments across a growing number of categories, including furniture,
lighting, textiles, bathware, décor, outdoor and garden, and child and teen
furnishings. We position our Galleries as showrooms for our brand, while our
Source Books and websites act as virtual extensions of our stores. Our retail
business is fully integrated across our multiple channels of distribution,
consisting of our stores, Source Books, and websites. We have an integrated RH
Hospitality experience in ten of our new Design Gallery locations, which include
restaurants and wine vaults.



                                       33

  Table of Contents

As of August 1, 2020, we operated the following number of retail Galleries,
outlets and showrooms:


                                   Count
RH
Design Galleries                      24
Legacy Galleries                      38
Modern Galleries                       2
Baby & Child and Teen Galleries        4
Total Galleries                       68
Outlets                               38

Waterworks Showrooms                  15




The initial wave of the novel coronavirus disease ("COVID-19") outbreak starting
in March 2020 caused disruption to our business operations as we temporarily
closed all of our retail locations on March 17, 2020. While our retail locations
were substantially closed at the end of the first fiscal quarter on May 2, 2020,
during the second fiscal quarter we have reopened substantially all of our
retail locations. As of the end of the second fiscal quarter on August 1, 2020
we had reopened 66 out of 68 of our Galleries, all of our Outlets, and 8 out of
10 of our restaurants. In addition, our business has substantially recovered
during the second fiscal quarter as a result of both the reopening of most of
our retail locations and also due to strong consumer demand for our products.

As our business has strengthened during the second fiscal quarter, the reduction
in inventory receipts together with dislocations in our supply chain has
resulted in some delays in our ability to convert business demand into shipped
sales. Our global supply chain has not fully recovered from the impact of the
COVID-19 dislocation. Despite the strong growth in consumer demand in our
business during the second fiscal quarter, revenue growth has lagged the
increase in customer orders. As manufacturing and inventory receipts catch up
with this backlog, we expect this demand will convert into revenue in the next
several quarters as our supply chain recalibrates to the new level of our
business.

While we have continued to serve our customers and operate our business through
the initial phase of the COVID-19 health crisis, and have now substantially
reopened our retail locations in the U.S. and Canada, there can be no assurance
that future events will not have an impact on our business, results of
operations or financial condition since the extent and duration of the health
crisis remains uncertain. Future adverse developments in connection with the
COVID-19 crisis, including additional waves of COVID-19 outbreaks, evolving
international, federal, state and local restrictions and safety regulations in
response to COVID-19 risks, changes in consumer behavior and health concerns,
the pace of economic activity in the wake of the COVID-19 crisis, or other
similar issues could adversely affect our business, results of operations or
financial condition in the future, or our financial results and business
performance for the fiscal year ending January 30, 2021.

The COVID-19 pandemic may continue to have an adverse impact on elements of our
supply chain including the manufacture, supply, distribution, transportation and
delivery of our products and our inventory levels. The presence of the virus and
the response to the health crisis in various countries can affect the speed at
which the factories that manufacture our products are able to resume normal
operations and production levels, and the extent to which business conditions
are able to return to normal in areas that affect our supply chain including
factories and transportation. Furthermore, our hospitality business may not
recover as quickly as other parts of our business, as in most of our retail
locations that have reopened, substantial operational restrictions related to
COVID-19 health and safety considerations, for example limits to seating
capacity, have been imposed on such business by various governmental
authorities. Such operational restrictions may cause our hospitality offerings
to be less attractive to customers or may lower its margins and profitability.

In our initial response to the COVID-19 health crisis we undertook immediate
adjustments to our business operations including curtailing expenses and
delaying investments including scaling back some inventory orders while we
assessed the status of our business. Our approach to the crisis evolved quickly
as our business trends substantially improved during the second fiscal quarter.

                                       34

  Table of Contents

While we are pursuing a large number of new business initiatives, the COVID-19
health crisis has had a short-term impact on some of those efforts and
initiatives such as the timing of some construction efforts with respect to
opening new Gallery locations and optimizing our inventory in light of Outlet
inventory buildup resulting from our temporary retail closures. For example,
while we have generally experienced positive and improving business trends
during the second quarter of fiscal 2020, counterparties with respect to some of
our Gallery development projects may experience capital or liquidity constraints
due to COVID-19 related difficulties, which may impact the timing or scope of
some of our development projects. The impact of COVID-19 abroad, including
travel restrictions imposed by various countries, may affect certain aspects of
our planned international expansion. Given the pace at which business conditions
are evolving in response to the COVID-19 health crisis, we may adjust our
investments in various business initiatives including our capital expenditures
over the course of fiscal 2020.

We will continue to closely manage our expenses and investments while
considering both the overall economic environment as well as the needs of our
business operations. In addition, our near term decisions regarding the sources
and uses of capital in our business will continue to reflect and adapt to
changes in market conditions and our business related to the impact of COVID-19.
While we have taken measures to defer some capital expenditures and other
expenses in response to the COVID-19 health crisis, we expect to resume those
investments as and to the extent that conditions for our business continue to
improve during the COVID-19 crisis. For more information, refer to Item 1A-Risk
Factors-The COVID-19 pandemic poses significant and widespread risks to our
business as well as to the business environment and the markets in which we
operate in Part II of this quarterly report.



Key Value Driving Strategies

In order to drive growth across our business, we are focused on a number of key long-term strategies, including:

Elevate and Expand RH Product. Consistent with our luxury brand positioning, we

are driving improvements in our product offering as one of the key value

driving strategies of our business. While we have expanded our merchandise

assortment substantially over a number of years, we are increasingly focused on

? efforts to elevate our product as opposed to only increasing the size of our


   product offering. As part of this effort, we are driving continuing
   enhancements in the taste, quality and style of our products as well as
   integrating our product offering to offer our customers authoritative
   collections of home furnishings at the high end of the market.


As part of these efforts, we continue to attract and collaborate with the best
designers, artisans, and manufacturers in our industry, scaling their work
across our integrated platform and thereby rendering it more valuable, enabling
us to curate a compelling collection of luxury home furnishings to our
customers. Our vision is not only to elevate our merchandise offering, but also
to offer a broader ecosystem of products and experiences as we move the brand
beyond curating and selling product to conceptualizing and selling spaces by
building an integrated platform of products, places, services and spaces that
elevate and establish the RH brand as a global thought leader, taste and
placemaker.

As an example, our product is elevated and rendered more valuable by our
architecturally inspiring Galleries, which are further elevated and rendered
more valuable by our seamlessly integrated hospitality experience. Our
Hospitality efforts will continue to elevate the RH brand as we move beyond the
four walls of our Galleries into RH Guesthouses where our goal is to create a
new market for travelers seeking privacy and luxury in the hotel industry.
Additionally, we are creating bespoke hospitality experiences like RH
Yountville, an integration of Food, Wine, Art & Design in the Napa Valley. These
immersive experiences expose existing and new customers to our evolvoing
authority in interior design, architecture, landscape architecture and
hospitality.

Transform Our Real Estate Platform. We believe our strategy to open new Design

Galleries in every major market will unlock the value of our vast assortment,

generating a revenue opportunity for our business of $5 to $6 billion in North

? America. We believe we can significantly increase our sales by transforming our

real estate platform from our existing legacy retail footprint to a portfolio

of Design Galleries that are sized to the potential of each market and the size


   of our merchandise assortment.


                                       35

  Table of Contents

New sites are identified based on a variety of factors, such as (i) the
availability of suitable new site locations based on several store specific
factors including geographic location, demographics, and proximity to affluent
consumers, (ii) the ability to negotiate favorable economic terms, as well as
(iii) the satisfactory and timely completion of real estate development
including procurement of permits and completion of construction. The number of
Design Galleries we open in any fiscal year is highly dependent upon these
variables and individual new Design Galleries may be subject to delay or
postponement depending on the circumstances of specific projects, which we have
experienced with some of our new Gallery openings from time to time including in
connection with the COVID-19 crisis.

Today we operate 24 Design Galleries, and based on our analysis, we believe we
have the opportunity to operate Design Galleries in 60 to 70 locations in the
United States and Canada. We opened our Minneapolis Design Gallery in September
2019, our Columbus Design Gallery in December 2019, our Charlotte Design Gallery
in June 2020 and our Marin Design Gallery in July 2020. Nearly all of our new
Design Galleries include integrated restaurants and wine vaults.

We have identified key learnings from our real estate transformation that have
supported the development of a multi-tier market approach that we believe will
optimize both market share and return on invested capital. Our Gallery designs
include (i) prototype Design Galleries that are suited to many North American
markets, similar to those we opened most recently in Charlotte and Marin, (ii)
larger Bespoke Design Galleries in the top metropolitan markets, similar to
those we opened in New York and Chicago, and (iii) indigenous Bespoke Galleries
in the best second home markets where the wealthy and affluent visit and
vacation including our location in Yountville, California as well as our Gallery
under development in Aspen, Colorado.

Like our evolving multi-tier market approach, we have developed a multi-tier
real estate strategy that is designed to significantly increase our unit level
profitability and return on invested capital. Several of our primary deal
constructs are outlined below:

First, due to the productivity and proof of concept of our recent new

? Galleries, and the addition of a powerful, traffic-generating hospitality

experience, we are able to negotiate "capital light" leasing deals, where a

substantial portion of the capital requirement would be funded by the landlord.

Second, in select projects we are migrating from a leasing to a development

model. We have two Galleries, Yountville and Minneapolis, that have used this

? new model, and have additional projects in the pipeline. In the case of

Yountville and Minneapolis, we have completed sale-leaseback transactions that

have allow us to recoup a large portion of our capital.

Third, we are working on joint venture projects, where we share the upside of a

development with the developer/landlord. An example of this new model would be

our future Gallery and Guesthouse in Aspen, where we are contributing the value

of our lease to the development in exchange for a profits interest in the

project. The developer will deliver to RH a substantially turnkey Gallery and

? Guesthouse, while we continue to retain a 20% and 25% profits interest in the

properties, respectively. We would expect to monetize the profits interest at

the time of sale of the properties, which we anticipate would occur within five

years of such properties' development. The net result should be a minimal

capital investment to operationalize the business, with the expectation for a

net positive capital benefit at time of monetization of the profits interest.

We anticipate that all of the above deal structures should lead to lower capital requirements, higher unit profitability, and significantly higher return on invested capital versus our prior Gallery development strategies.

Pursue International Expansion. We believe that our luxury brand positioning

and unique aesthetic has strong international appeal, and pursuit of global

expansion will provide RH access to a substantial long-term market opportunity

? to build a $20 billion global brand over time. As such, we are actively

pursuing expanding the RH brand globally with the objective of launching in

several international locations in 2021 or 2022. We have secured a number of


   locations in various markets in the United Kingdom and continental Europe in
   which we


                                       36

  Table of Contents

expect to introduce our first Galleries outside of the U.S. and Canada. We

believe that expanding our business into these and other international markets


  represents a substantial long-term market opportunity given the size and
  fragmentation of the home furnishings industry in these markets, and are
  pursuing international expansion as one of our key business priorities.

Grow Our Integrated Hospitality Experience. In 2015 we began to introduce an

integrated hospitality experience, including restaurants and wine vaults, into

a number of our new Gallery locations. The success of our initial hospitality

offering in Chicago led us to broaden this initiative by adding hospitality to

? a number of our other new Gallery locations. We believe this has created a

unique new retail experience that cannot be replicated online, and that the

addition of hospitality is helping to drive incremental sales of home

furnishings in these Galleries. We plan to incorporate hospitality in many of


   the new Galleries that we open in the future.


   Architect New Operating Platform. We have spent approximately four years
   architecting a new operating platform, inclusive of transitioning from a

promotional to membership model, our distribution center network redesign, the

redesign of our reverse logistics and outlet business, and the

? reconceptualization of our home delivery and customer experience, which enables

us to drive lower costs and inventory levels, and higher earnings and inventory

turns. Looking forward, we expect this multi-year effort to result in a

dramatically improved customer experience, continued margin enhancement and

significant cost savings over the next several years.

Maximize Cash Flow and Optimize the Allocation of Capital in the Business. From

fiscal 2017 through and including fiscal 2020, we have increasingly operated

our business with a goal to maximize cash flow and the allocation of capital.

We believe that our operations and current initiatives are providing a

? significant opportunity to optimize the allocation of capital in our business,

including generating free cash flow and optimizing our balance sheet. Our focus

on cash flow and capital allocation has permitted us to make long term

decisions that benefit our business including deploying capital to repay debt

and repurchase shares of our common stock, which we believe creates a benefit

to our shareholders.


During fiscal 2017, we repurchased approximately 20.2 million shares of our
common stock under two separate repurchase programs for an aggregate repurchase
amount of approximately $1 billion. During fiscal 2018, we repurchased
approximately 2.0 million shares of our common stock under a separate repurchase
program for an aggregate repurchase amount of approximately $250 million. During
fiscal 2019, we repurchased approximately 2.2 million shares of our common stock
under a separate repurchase program for an aggregate repurchase amount of
approximately $250 million. Our focus on cash also resulted in our generating
substantial free cash flow in fiscal 2017 through 2019 and we expect this
objective to continue to be a priority in fiscal 2020 and 2021 .

Increase Operating Margins. Since fiscal 2016 and continuing through fiscal

2020, we have substantially increased the operating margins in our business.

While the time period during which we have had to adjust our operations to

respond to the COVID-19 crisis will have some negative impact on margins, we

believe that our longer term effort to increase operating margins will continue

? as the business continues to normalize after the effects of COVID-19 moderate.

We anticipate continued improvements in operating margins as a result of our

focus on a number of our strategic initiatives including (i) the occupancy

leverage we expect to gain from our real estate transformation, (ii) product

margin expansion as we continue to drive higher full price selling in our core

business, and (iii) the continued cost savings of improvements to our operating


   platform and organizational structure.




                                       37

  Table of Contents

Business Initiatives

We are undertaking a large number of new business initiatives in support of our
key value driving strategies. In particular, beginning in fiscal 2016 and
continuing through fiscal 2020, we have pursued a range of strategic efforts to
improve our business and operations including the following:

Introduction of Membership Model. In March 2016, we introduced the RH Members

Program, an exclusive program that reimagines and simplifies the shopping

experience. For an annual fee, the RH Members Program provides a set discount

every day across all RH brands, excluding RH Hospitality and Waterworks, in

addition to other benefits including complimentary interior design services

through the RH Interior Design program and eligibility for preferred financing

? plans on the RH Credit Card, among other benefits. The RH Members Program

allows our customers to shop for what they want, when they want, and receive

the greatest value, which has resulted in orders and sales being more evenly

distributed throughout the year as opposed to the peaks and valleys of orders

and sales we experienced under the prior promotional model. We believe the

shift to a membership model has enhanced the customer experience, rendered our

brand more valuable, improved operational execution and reduced costs.

We believe that the shift to a membership model has positively affected the financial results of our business. Specifically, we believe some of the benefits include:



Improved customer experience. Our interior design professionals can now work
with customers based on their timeline and project deadlines, as opposed to our
prior promotional calendar. We believe this will lead to larger overall sales
transactions for individual customer design projects.

Lower cancellations and returns. As a result of the elimination of time-limited
promotional events and the associated pressure of placing an order before a
promotion expires, we believe the shift to a membership model has also resulted
in lower rates of cancelled orders and returns.

Improved operational costs. The volume of sales, orders and shipments in our
business under the prior promotional model was characterized by large spikes in
customer orders based upon promotional events followed by lower orders and sales
after the end of an event. This buying pattern also affected numerous other
aspects of our business, including staffing and costs as we required elevated
staffing levels to service the increased number of customers during peak sales
events. Likewise, significant fluctuations in sales had downstream implications
for our supply chain related to merchandise orders, manufacturing and
production, shipment to our distribution centers and final delivery to our
customers. All of these aspects of our operations are experiencing improved
efficiencies as a result of the membership model whereby sales are more evenly
distributed throughout the year as opposed to the peaks and valleys of orders
and sales under the prior model.

Luxury In-Home Furniture Delivery Experience. We believe there is an

opportunity to improve the customer experience by enhancing our approach to

services in connection with in-home delivery. We are in the process of

implementing a number of measures that are designed to increase our level of

control and improve service levels throughout the delivery experience to the

? customer's residence. We believe that we are well positioned to develop

improved solutions for in-home delivery to the customer in the luxury market.

We have already adopted a number of service improvements that are yielding

improvements in the customer experience and reductions in product return and

exchange rates. We expect to continue to optimize our service offering to

customers in connection with the in-home delivery experience and are confident

that our efforts in this regard will continue to achieve substantial results.

Elevate the Customer Experience. We are continuing to pursue the positioning of

our business as a luxury brand. As one part of this ongoing initiative, we are

focused on improving the end-to-end customer experience. As we have elevated

our brand, especially at retail, we are also working to enhance the brand

experience in other aspects of our business. We are making changes in many

aspects of our business processes that affect our customers, including the

? in-home delivery experience, improvements in product quality and enhancements

in sourcing, product availability, and all aspects of customer care and

service. We also believe that the introduction of experiential brand-enhancing

products and services, such as expanded design ateliers, the RH Interior Design

program and the launch of an integrated hospitality experience in a number of

our new Galleries, will further enhance our customers' in-store experience,

allowing us to further disrupt the highly fragmented home furnishings landscape


   and achieve market share gains.


                                       38

  Table of Contents



We continue to pursue and test numerous initiatives to improve many aspects of
our business including through efforts to optimize inventory, elevate the home
delivery experience, simplify our distribution network and improve our
organizational design including by streamlining and realigning our home office
operations, as well as to elevate our product offering, transform our real
estate using a range of different models for specific real estate development
projects and expand our brand internationally. Many of these initiatives and
other initiatives such as our transition to a direct sourcing model for our rug
business have improved our operating margins, but other initiatives such as RH
Hospitality, Waterworks and investments to develop our international expansion
strategy are expected to offset some planned margin improvement in fiscal 2020
due to our investments in these platforms. There can be no assurance as to the
timing and extent of the operational benefits and financial contributions of
these strategic efforts. In addition, our pursuit of multiple initiatives with
respect to our business in any given period may result in period-to-period
changes in, and increased fluctuation in, our results of operations. We have
also experienced delays in development timelines for some of our recent
projects, and delays in completion of our real estate development projects or
costs overruns could negatively affect our results of operations and revenues.
Further, macroeconomic or political events outside of our control could impact
our ability to pursue our initiatives or the success of such initiatives. While
we believe that the tariffs imposed to date on most of our goods sourced from
China have not had an adverse effect on our results of operations, including our
revenues, margins and earnings, there can be no assurance that the existing
tariffs and the additional tariffs that will become effective, as well as other
future tariffs that may be imposed, will not adversely affect our results of
operation in future time periods.

The stock market has experienced significant increases in volatility during
fiscal 2020. In general we have experienced some correlation between stock
market performance and consumer spending patterns in our business. Accordingly,
we may encounter shifts in consumer spending in future time periods as a result
of stock market declines including in the event that heightened market
volatility related to the COVID-19 health crisis or other factors including
deterioration in market conditions leads to stock price declines. Our business
is also correlated to the housing market. The housing market is affected by a
range of factors including home prices and interest rates and slowdowns in the
housing market can have a negative impact on demand for our products. Factors
that affect the higher end housing market in particular may have an outsized
influence on our levels of consumer demand since our business is geared toward
the higher end of the home furnishings market. The above factors and other
current and future operational initiatives may create additional uncertainty
with respect to our consolidated net revenues and profit in the near term.






                                       39

  Table of Contents

Basis of Presentation and Results of Operations

Matters Affecting Comparability



The disruption to our business operations from the initial wave of the COVID-19
outbreak has had a significant impact on the comparability of certain ratios and
year-over-year trends for our operating results for the three and six months
ended August 1, 2020 as compared to the three and six months ended
August 3, 2019. The primary negative impact to our revenues from store closures
occurred during the first quarter of fiscal 2020, but despite the reopening of
most of our Galleries during the second fiscal quarter and a strong resurgence
in customer demand for our products, we have continued to address a range of
business circumstances related to COVID-19 including delays in inventory
receipts and manufacturing as our supply chain recovers from the impact of the
global health crisis. We have also changed the cadence of our expenses and
investments as we have sought to address the impact of COVID-19 on the business.
During the first quarter of fiscal 2020, we implemented a number of short-term
and long-term initiatives in response to COVID-19 including the implementation
of a business reorganization and the deferral of certain investments. During the
second fiscal quarter of 2020 we have resumed many investments and previously
deferred expenditures but we anticipate that our decisions regarding these
matters will continue to evolve in response to changing business circumstances
including further developments with respect to COVID-19.

Results of Operations

The following table sets forth our condensed consolidated statements of income and other financial and operating data.




                                              Three Months Ended         Six Months Ended
                                        August 1,     August 3,      August 1,      August 3,
                                           2020          2019          2020           2019

                                                            (in thousands)
Condensed Consolidated Statements of
Income:
Net revenues                            $  709,282    $  706,514    $ 1,192,177    $ 1,304,935
Cost of goods sold                         376,863       411,556        660,104        777,163
Gross profit                               332,419       294,958        532,073        527,772
Selling, general and administrative
expenses                                   195,851       190,977        360,052        355,158
Income from operations                     136,568       103,981        172,021        172,614
Other expenses
Interest expense-net                        19,418        24,513         39,047         45,631
Tradename impairment                             -             -         20,459              -
Gain on extinguishment of debt               (152)         (954)          (152)          (954)
Total other expenses                        19,266        23,559         59,354         44,677
Income before income taxes                 117,302        80,422        112,667        127,937
Income tax expense                          18,879        16,665         17,456         28,458
Net income                              $   98,423    $   63,757    $    95,211    $    99,479
Other Financial and Operating Data:
Adjusted net income (1)                 $  123,013    $   71,430    $   152,962    $   119,671
Adjusted EBITDA (2)                     $  185,787    $  133,716    $   263,214    $   234,101

Capital expenditures                    $   30,899    $   17,367    $    47,531    $    25,283
Landlord assets under construction-net
of tenant allowances                        15,334        23,013         

22,934 27,555 Adjusted capital expenditures (3) $ 46,233 $ 40,380 $ 70,465 $ 52,838

Adjusted net income is a supplemental measure of financial performance that

is not required by, or presented in accordance with, generally accepted

accounting principles ("GAAP"). We define adjusted net income as consolidated

net income, adjusted for the impact of certain non-recurring and other items (1) that we do not consider representative of our underlying operating

performance. Adjusted net income is included in this filing because

management believes that adjusted net income provides meaningful supplemental


    information for investors regarding the performance of our business and
    facilitates a meaningful evaluation of actual results on a


                                       40

  Table of Contents

comparable basis with historical results. Our management uses this non-GAAP

financial measure in order to have comparable financial results to analyze

changes in our underlying business from quarter to quarter. The following table

presents a reconciliation of net income, the most directly comparable GAAP

financial measure, to adjusted net income for the periods indicated below.







                                           Three Months Ended             Six Months Ended
                                        August 1,      August 3,      August 1,      August 3,
                                          2020           2019           2020           2019

                                                            (in thousands)
Net income                             $    98,423    $    63,757    $    95,211    $    99,479
Adjustments pre-tax:
Amortization of debt discount (a)           11,113          9,918         22,238         21,607
Tradename impairment (b)                         -              -         20,459              -

Asset impairments and lease losses (c) 1,339 2,545 9,810 6,021 Loss on sale leaseback transaction (d) 9,352

              -          9,352              -
Reorganization related costs (e)             2,884              -          7,027              -
Recall accrual (f)                           4,780          (320)          4,780        (1,935)
Gain on extinguishment of debt (g)           (152)          (954)         

(152)          (954)
Legal settlements (h)                            -        (1,193)              -        (1,193)
Subtotal adjusted items                     29,316          9,996         73,514         23,546
Impact of income tax items (i)             (4,726)        (2,323)       (15,763)        (3,354)
Adjusted net income                    $   123,013    $    71,430    $   152,962    $   119,671

Under GAAP, certain convertible debt instruments that may be settled in cash

on conversion are required to be separately accounted for as liability and

equity components of the instrument in a manner that reflects the issuer's

non-convertible debt borrowing rate. Accordingly, in accounting for GAAP

purposes for the $350 million aggregate principal amount of convertible

senior notes that were issued in June 2014 (the "2019 Notes"), the $300

million aggregate principal amount of convertible senior notes that were

issued in June and July 2015 (the "2020 Notes"), the $335 million aggregate

principal amount of convertible senior notes that were issued in June 2018

(the "2023 Notes") and the $350 million aggregate principal amount of

convertible senior notes that were issued in September 2019 (the "2024

Notes"), we separated the 2019 Notes, 2020 Notes, 2023 Notes and 2024

Notes into liability (debt) and equity (conversion option) components and we

(a) are amortizing as debt discount an amount equal to the fair value of the

equity components as interest expense on the 2019 Notes, 2020 Notes, 2023

Notes and 2024 Notes over their expected lives. The equity components

represent the difference between the proceeds from the issuance of the 2019

Notes, 2020 Notes, 2023 Notes and 2024 Notes and the fair value of the

liability components of the 2019 Notes, 2020 Notes, 2023 Notes and 2024

Notes, respectively. Amounts are presented net of interest capitalized for

capital projects of $1.3 million and $0.7 million during the three months

ended August 1, 2020 and August 3, 2019, respectively. Amounts are presented

net of interest capitalized for capital projects of $3.1 million and $1.4

million during the six months ended August 1, 2020 and August 3, 2019,

respectively. The 2019 Notes matured on June 15, 2019 and the 2020 Notes

matured on July 15, 2020 and neither impacted amortization of debt discount


     post-maturity.



Represents tradename impairment related to the Waterworks reporting unit.

(b) Refer to "Waterworks Tradename Impairment" within Note 4-Goodwill,


     Trademarks, Trademarks and Domain Names in our condensed consolidated
     financial statements.




                                       41

  Table of Contents

The adjustment includes the acceleration of depreciation expense due to a

change in the estimated useful lives of certain assets of $1.3 million and

$1.9 million for the three months ended August 1, 2020 and August 3, 2019,

respectively, and $2.6 million and $4.9 million for the six months ended

August 1, 2020 and August 3, 2019, respectively. The adjustment in the six

(c) months ended August 1, 2020 also includes asset impairments of $4.8 million

and inventory reserves of $2.4 million related to Outlet inventory build up

resulting from retail closures in response to the COVID-19 pandemic. Each of

the three and six months ended August 3, 2019 include an asset impairment of

$0.6 million. The adjustment in the six months ended August 3, 2019 also

includes a $0.5 million charge related to the termination of a service

agreement.

(d) Represents the loss on sale leaseback transaction related to one of our


     previously owned Design Galleries.



(e) Represents severance costs and related payroll taxes associated with

reorganizations.

Represents adjustments to net revenues, cost of goods sold and inventory

(f) charges associated with product recalls, as well as accrual adjustments, and

vendor and insurance claims. The recall adjustments had the following effect


     on our income before taxes:



                                         Three Months Ended             Six Months Ended
                                     August 1,       August 3,      August 1,      August 3,
                                        2020           2019           2020           2019

                                                          (in thousands)
Decrease to net revenues             $      406     $         -    $       406    $       413
Increase (decrease) to cost of goods
sold                                      4,374           (320)          4,374        (2,381)
(Increase) decrease to gross profit       4,780           (320)          4,780        (1,968)
Increase (decrease) to selling,
general and administrative expenses           -               -              -             33
(Increase) decrease to income before
income taxes                         $    4,780     $     (320)    $     4,780    $   (1,935)

The adjustment in each of the three and six months ended August 1, 2020

represents a gain on extinguishment of debt of upon the maturity and

(g) settlement of the 2020 Notes in July 2020. The adjustment in each of the

three and six months ended August 3, 2019 represents a gain on extinguishment

of debt upon the maturity and settlement of the 2019 Notes in June 2019.

(h) Represents legal settlements, net of related legal expenses.

The adjustment for the three months ended August 1, 2020 is based on our

effective tax rate of 16.1%. The adjustment for the six months ended August

(i) 1, 2020 is based on an adjusted tax rate of 17.8% which excludes the tax

impact associated with the Waterworks reporting unit tradename impairment

recorded in the first quarter of fiscal 2020. Each of the three and six

months ended August 3, 2019 assume a normalized tax rate of 21%.

EBITDA and Adjusted EBITDA are supplemental measures of financial performance

that are not required by, or presented in accordance with, GAAP. We define

EBITDA as consolidated net income before depreciation and amortization,

interest expense-net and income tax expense. Adjusted EBITDA reflects further

adjustments to EBITDA to eliminate the impact of non-cash compensation, as

well as certain non-recurring and other items that we do not consider

representative of our underlying operating performance. EBITDA and Adjusted (2) EBITDA are included in this filing because management believes that these

metrics provide meaningful supplemental information for investors regarding

the performance of our business and facilitate a meaningful evaluation of

operating results on a comparable basis with historical results. Our

management uses these non-GAAP financial measures in order to have comparable

financial results to analyze changes in our underlying business from quarter

to quarter. Our measures of EBITDA and Adjusted EBITDA are not necessarily


    comparable to other similarly titled captions for other companies due to
    different methods of calculation. The following table presents a


                                       42

  Table of Contents

reconciliation of net income, the most directly comparable GAAP financial

measure, to EBITDA and Adjusted EBITDA for the periods indicated below.





                                          Three Months Ended            Six Months Ended
                                       August 1,     August 3,      August 1,      August 3,
                                          2020          2019          2020           2019

                                                           (in thousands)
Net income                             $   98,423    $   63,757    $    95,211    $    99,479
Depreciation and amortization              25,342        25,321         50,212         52,510
Interest expense-net                       19,418        24,513         39,047         45,631
Income tax expense                         18,879        16,665         17,456         28,458
EBITDA                                    162,062       130,256        201,926        226,078
Tradename impairment (a)                        -             -         20,459              -
Non-cash compensation (b)                   6,861         5,298         12,689         10,993
Loss on sale leaseback transaction (a)      9,352             -          9,352              -
Asset impairment and lease losses (a)           -           629          7,133          1,112
Reorganization related costs (a)            2,884             -          7,027              -
Recall accrual (a)                          4,780         (320)          4,780        (1,935)
Gain on extinguishment of debt (a)          (152)         (954)          (152)          (954)
Legal settlements (a)                           -       (1,193)              -        (1,193)
Adjusted EBITDA                        $  185,787    $  133,716    $   263,214    $   234,101

(a) Refer to the reconciliation of net income to adjusted net income table above


     and the related footnotes for additional information.



(b) Represents non-cash compensation related to equity awards granted to


     employees.



We define adjusted capital expenditures as (i) capital expenditures from (3) investing activities and (ii) cash outflows of capital related to

construction activities to design and build landlord-owned leased assets, net


    of tenant allowances received.




                                       43

  Table of Contents

The following tables present RH Gallery and Waterworks showroom metrics and
exclude outlets:


                                                              Six Months Ended
                                                 August 1,                       August 3,
                                                    2020                            2019
                                                      Total Leased                    Total Leased
                                                     Selling Square                  Selling Square
                                         Count        Footage (1)        Count        Footage (1)
                                                      (in thousands)                  (in thousands)
Beginning of period                           83               1,111          86               1,089
Design Galleries:
Marin Design Gallery                           1                32.9           -                   -
Charlotte Design Gallery                       1                32.4           -                   -
Modern Galleries:
Dallas RH Modern Gallery
(relocation)                                   -                   -           -               (4.5)
Baby & Child Galleries:

Dallas RH Baby & Child Gallery                 -                   -       

 (1)               (3.7)
Legacy Galleries:
Raleigh legacy Gallery                         1                 4.4           -                   -
Charlotte legacy Gallery                     (1)               (7.0)           -                   -
Corte Madera legacy Gallery                  (1)               (7.0)           -                   -
Westport legacy Gallery                      (1)               (6.5)

Dallas legacy Gallery (relocation)             -                   -       

   -               (2.6)
San Antonio legacy Gallery
(relocation)                                   -                   -           -               (3.7)
End of period                                 83               1,160          85               1,075

Total leased square footage at end
of period (2)                                                  1,560                           1,451
Weighted-average leased square
footage (3)                                                    1,513                           1,456
Weighted-average leased selling
square footage (3)                                             1,123                           1,079


Leased selling square footage is retail space at our retail locations used to

sell our products. Leased selling square footage excludes backrooms at retail

locations used for storage, office space, food preparation, kitchen space or (1) similar purpose, as well as exterior sales space located outside a retail

location, such as courtyards, gardens and rooftops. Leased selling square

footage includes approximately 4,800 square feet as of August 1, 2020 related


    to an owned retail location and approximately 11,600 square feet as of
    August 3, 2019 related to two owned retail locations.

Total leased square footage includes approximately 5,400 square feet as of (2) August 1, 2020 related to an owned retail location and approximately 16,100

square feet as of August 3, 2019 related to two owned retail locations.

Weighted-average leased square footage and leased selling square footage are (3) calculated based on the number of days a Gallery location was opened during


    the period divided by the total number of days in the period.




                                       44

  Table of Contents

The following table sets forth our condensed consolidated statements of income as a percentage of total net revenues.






                                                  Three Months Ended         Six Months Ended
                                                August 1,    August 3,    August 1,    August 3,
                                                  2020         2019         2020         2019
Condensed Consolidated Statements of Income:
Net revenues                                        100.0 %      100.0 %      100.0 %      100.0 %
Cost of goods sold                                   53.1         58.3         55.4         59.6
Gross profit                                         46.9         41.7         44.6         40.4

Selling, general and administrative expenses         27.6         27.0     

   30.2         27.2
Income from operations                               19.3         14.7         14.4         13.2
Other expenses
Interest expense-net                                  2.8          3.4          3.2          3.5
Tradename impairment                                    -            -          1.7            -

Gain on extinguishment of debt                          -        (0.1)     

      -        (0.1)
Total other expenses                                  2.8          3.3          4.9          3.4
Income before income taxes                           16.5         11.4          9.5          9.8
Income tax expense                                    2.6          2.4          1.5          2.2
Net income                                           13.9 %        9.0 %        8.0 %        7.6 %






Three Months Ended August 1, 2020 Compared to Three Months Ended August 3, 2019


                                                               Three Months Ended
                                             August 1,                                    August 3,
                                               2020                                         2019
                              RH Segment      Waterworks       Total       RH Segment      Waterworks       Total

                                                                 (in thousands)
Net revenues                 $    681,387    $     27,895    $ 709,282    $    672,328    $     34,186    $ 706,514
Cost of goods sold                360,906          15,957      376,863         391,859          19,697      411,556
Gross profit                      320,481          11,938      332,419         280,469          14,489      294,958
Selling, general and
administrative expenses           185,486          10,365      195,851         177,408          13,569      190,977
Income from operations       $    134,995    $      1,573    $ 136,568    $    103,061    $        920    $ 103,981




Net revenues

Consolidated net revenues increased $2.8 million, or 0.4%, to $709.3 million in
the three months ended August 1, 2020 compared to $706.5 million in the three
months ended August 3, 2019.

Consolidated net revenues for the three months ended August 1, 2020 were
negatively impacted by $0.4 million related to the reduction of revenue
associated with product recalls. Excluding the product recall adjustments,
consolidated net revenues increased $3.2 million, or 0.4%, to $709.7 million in
the three months ended August 1, 2020 compared to $706.5 million in the three
months ended August 3, 2019. Product recalls and the establishment or adjustment
of any related recall accruals can affect our results and cause quarterly
fluctuations affecting the period-to-period comparisons of our results. No
assurance can be provided that any accruals will be for the appropriate amount,
and actual losses could be higher or lower than what we accrue from time to
time, which could further affect results.

RH Segment net revenues


RH Segment net revenues increased $9.1 million, or 1.3%, to $681.4 million in
the three months ended August 1, 2020 compared to $672.3 million in the
three months ended August 3, 2019. The below discussion highlights several
significant factors that resulted in increased RH Segment net revenues, which
are listed in order of magnitude.



                                       45

  Table of Contents

RH Segment net revenues increased primarily due to a strong increase in customer
demand for our products during the three months ended August 1, 2020. The growth
in revenue was much lower than the growth in customer demand for our products
during the three month period primarily due to the effects of COVID-19 on our
supply chain. It may take several quarters for inventory receipts and
manufacturing to catch up to the increase in customer demand. In addition, net
revenues were impacted by a 23% reduction in open store days for Galleries due
to the pandemic, a decrease in revenues from our Contract business, as well as
decreases in our RH Hospitality operations and Outlet business due to COVID-19
related closures during the three months ended August 1, 2020.

Waterworks net revenues


Waterworks net revenues decreased $6.3 million, or 18.4%, to $27.9 million in
the three months ended August 1, 2020 compared to $34.2 million in the
three months ended August 3, 2019 primarily due to construction delays which
negatively impacted demand, as well as temporary showroom COVID-19 related
closures.

Gross profit



Consolidated gross profit increased $37.5 million, or 12.7%, to $332.4 million
in the three months ended August 1, 2020 compared to $295.0 million in the
three months ended August 3, 2019. As a percentage of net revenues, consolidated
gross margin increased 5.2% to 46.9% of net revenues in the three months ended
August 1, 2020 from 41.7% of net revenues in the three months ended
August 3, 2019.

RH Segment gross profit for the three months ended August 1, 2020 was negatively impacted by $4.8 million related to product recalls.



RH Segment gross profit for the three months ended August 3, 2019 was negatively
impacted by $1.9 million related to the acceleration of depreciation due to a
change in the estimated useful lives of certain assets. RH Segment gross profit
for the three months ended August 3, 2019 was positively impacted by $0.3
million related to reserve adjustments associated with product recalls initiated
in prior years.

Excluding the product recall adjustments and accelerated asset depreciation
mentioned above, consolidated gross margin would have increased 5.5% to 47.5% of
net revenues in the three months ended August 1, 2020 from 42.0% of net revenues
in the three months ended August 3, 2019.

RH Segment gross profit



RH Segment gross profit increased $40.0 million, or 14.3%, to $320.5 million in
the three months ended August 1, 2020 from $280.5 million in the three months
ended August 3, 2019. As a percentage of net revenues, RH Segment gross margin
increased 5.3% to 47.0% of net revenues in the three months ended August 1, 2020
from 41.7% of net revenues in the three months ended August 3, 2019.

Excluding the product recall and accelerated asset depreciation adjustments
mentioned above, RH Segment gross margin would have increased 5.7% to 47.7% of
net revenues in the three months ended August 1, 2020 from 42.0% of net revenues
in the three months ended August 3, 2019. The increase was primarily driven by
higher product margins in select product categories, as well as price increases
in our Core business and lower Outlet promotional activity during the period of
operations. In addition, we experienced leverage in occupancy and shipping

costs.



                                       46

  Table of Contents

Waterworks gross profit

Waterworks gross profit decreased $2.6 million, or 17.6%, to $11.9 million in
the three months ended August 1, 2020 from $14.5 million in the three months
ended August 3, 2019. As a percentage of net revenues, Waterworks gross margin
increased 0.4% to 42.8% of net revenues in the three months ended August 1, 2020
from 42.4% of net revenues in the three months ended August 3, 2019.

Selling, general and administrative expenses

Consolidated selling, general and administrative expenses increased $4.9 million, or 2.6%, to $195.9 million in the three months ended August 1, 2020 compared to $191.0 million in the three months ended August 3, 2019.

RH Segment selling, general and administrative expenses



RH Segment selling, general and administrative expenses increased $8.1 million,
or 4.6%, to $185.5 million in the three months ended August 1, 2020 compared
$177.4 million in the three months ended August 3, 2019.

RH Segment selling, general and administrative expenses for the three months
ended August 1, 2020 includes a loss of $9.4 million related to a sale leaseback
transaction, $2.9 million related to severance costs and related payroll taxes
associated with reorganizations and $1.3 million due to accelerated asset
depreciation. RH Segment selling, general and administrative expenses for the
three months ended August 3, 2019 include a favorable $1.2 million legal
settlement related to historical freight charges, partially offset by a $0.6
million asset impairment.

Excluding the loss on the sale leaseback transaction, asset impairments,
reorganization costs, accelerated asset depreciation and legal settlement
mentioned above, RH Segment selling, general and administrative expenses were
25.2% and 26.5% of net revenues for the three months ended August 1, 2020 and
August 3, 2019, respectively. The decrease in selling, general and
administrative expenses as a percentage of net revenues was primarily driven by
a reduction in advertising costs, leverage in employment and employment related
costs and travel related expenses, partially offset by increased professional
fees, incremental COVID-19 related expenses, preopening costs and other
corporate expenses.

Waterworks selling, general and administrative expenses



Waterworks selling, general and administrative expenses decreased $3.2 million,
or 23.6%, to $10.4 million in the three months ended August 1, 2020 compared to
$13.6 million in the three months ended August 3, 2019. Waterworks selling,
general and administrative expenses were 37.2% and 39.7% of net revenues for the
three months ended August 1, 2020 and August 3, 2019, respectively.

                                       47

  Table of Contents

Interest expense-net

Interest expense-net decreased $5.1 million to $19.4 million for the three months ended August 1, 2020 compared to $24.5 million for the three months ended August 3, 2019. Interest expense-net consisted of the following:




                                                               Three Months Ended
                                                            August 1,      August 3,
                                                              2020           2019

                                                                 (in thousands)

Amortization of convertible senior notes debt discount $ 12,462 $

10,585


Finance lease interest expense                                   5,948     

5,672


Promissory notes                                                 1,072     

988


Amortization of debt issuance costs and deferred
financing fees                                                     982          1,171
Other interest expense                                             436            388
Asset based credit facility                                        130          1,087
Term loans                                                           -          6,086

Capitalized interest for capital projects                      (1,426)     

  (1,184)
Interest income                                                  (186)          (280)
Total interest expense-net                                 $    19,418    $    24,513

Gain on extinguishment of debt



We recognized a $0.2 million gain on extinguishment of debt in the three months
ended August 1, 2020 related to the maturity and settlement of the 2020 Notes in
July 2020. We recognized a $1.0 million gain on extinguishment of debt in the
three months ended August 3, 2019 related to the maturity and settlement of

the
2019 Notes in June 2019.

Income tax expense

Income tax expense was $18.9 million and $16.7 million in the three months ended
August 1, 2020 and August 3, 2019, respectively. Our effective tax rate was
16.1% and 20.7% for the three months ended August 1, 2020 and August 3, 2019,
respectively. The decrease in our effective tax rate is primarily due to higher
discrete tax benefits related to net excess tax windfalls from stock-based
compensation in the three months ended August 1, 2020 as compared to the three
months ended August 3, 2019.





Six Months Ended August 1, 2020 Compared to Six Months Ended August 3, 2019



                                                                  Six Months Ended
                                              August 1,                                     August 3,
                                                 2020                                          2019
                              RH Segment      Waterworks        Total       RH Segment      Waterworks        Total

                                                                   (in thousands)
Net revenues                  $ 1,136,344    $     55,833    $ 1,192,177    $ 1,236,034    $     68,901    $ 1,304,935
Cost of goods sold                628,101          32,003        660,104        737,622          39,541        777,163
Gross profit                      508,243          23,830        532,073        498,412          29,360        527,772
Selling, general and
administrative expenses           334,762          25,290        360,052        327,812          27,346        355,158
Income (loss) from
operations                    $   173,481    $    (1,460)    $   172,021    $   170,600    $      2,014    $   172,614




Net revenues

Consolidated net revenues decreased $112.8 million, or 8.6%, to $1,192.2 million
in the six months ended August 1, 2020 compared to $1,304.9 million in the

six
months ended August 3, 2019.

                                       48

  Table of Contents

RH Segment net revenues

RH Segment net revenues decreased $99.7 million, or 8.1%, to $1,136.3 million in
the six months ended August 1, 2020 compared to $1,236.0 million in the six
months ended August 3, 2019. The below discussion highlights several significant
factors that resulted in a decrease in RH Segment net revenues, which are listed
in order of magnitude.

RH Segment net revenues declined primarily due to the temporary closure of our
Outlet and retail locations in response to COVID-19 during the first several
months of the six months ended August 1, 2020 and, to a lesser extent, the
negative impact to overall customer demand in our business due to macroeconomic
conditions resulting from COVID-19, primarily during March and April within the
six months ended August 1, 2020. Outlet sales decreased $45.7 million to $63.8
million in the six months ended August 1, 2020 compared to $109.5 million in the
six months ended August 3, 2019 due to COVID-19 related closures. RH Segment net
revenues also decreased in our Contract business and RH Hospitality operations
due to COVID-19 related factors including extended closures of our RH
Hospitality locations.

Waterworks net revenues


Waterworks net revenues decreased $13.1 million, or 19.0%, to $55.8 million in
the six months ended August 1, 2020 compared to $68.9 million in the six months
ended August 3, 2019.

Gross profit

Consolidated gross profit increased $4.3 million, or 0.8%, to $532.1 million in
the six months ended August 1, 2020 from $527.8 million in the six months ended
August 3, 2019. As a percentage of net revenues, consolidated gross margin
increased 4.2% to 44.6% of net revenues in the six months ended August 1, 2020
from 40.4% of net revenues in the six months ended August 3, 2019.

RH Segment gross profit for the six months ended August 1, 2020 was negatively
impacted by $4.8 million related to product recalls and includes inventory
reserves of $2.4 million related to Outlet inventory build up resulting from
retail closures in response to the COVID-19 pandemic. RH Segment gross profit
for the six months ended August 3, 2019 was negatively impacted by $4.9 million
related to the acceleration of depreciation due to a change in the estimated
useful lives of certain assets. RH Segment gross profit for the six months ended
August 3, 2019 was positively impacted by $2.0 million related to reserve
adjustments associated with product recalls initiated in prior years, partially
offset by the reduction of revenue and incremental costs associated with such
product recalls.

Excluding the product recall, inventory reserves and acceleration of
depreciation adjustments mentioned above, consolidated gross margin would have
increased 4.5% to 45.2% of net revenues in the six months ended August 1, 2020
from 40.7% of net revenues in the six months ended August 3, 2019.

RH Segment gross profit


RH Segment gross profit increased $9.8 million, or 2.0%, to $508.2 million in
the six months ended August 1, 2020 from $498.4 million in the six months ended
August 3, 2019. As a percentage of net revenues, RH Segment gross margin
increased 4.4% to 44.7% of net revenues in the six months ended August 1, 2020
from 40.3% of net revenues in the six months ended August 3, 2019.

Excluding the product recall, inventory reserves and acceleration of
depreciation adjustments mentioned above, RH Segment gross margin would have
increased 4.8% to 45.3% of net revenues in the six months ended August 1, 2020
from 40.5% of net revenues in the six months ended August 3, 2019. The increase
was primarily driven by higher product margins in select product categories, as
well as price increases in our Core business and lower Outlet promotional
activity during the period of operations.

                                       49

  Table of Contents

Waterworks gross profit

Waterworks gross profit decreased $5.5 million, or 18.8%, to $23.8 million in
the six months ended August 1, 2020 from $29.4 million in the six months ended
August 3, 2019. As a percentage of net revenues, Waterworks gross margin
increased 0.1% to 42.7% of net revenues in the six months ended August 1, 2020
from 42.6% of net revenues in the six months ended August 3, 2019.

Selling, general and administrative expenses

Consolidated selling, general and administrative expenses increased $4.9 million, or 1.4%, to $360.1 million in the six months ended August 1, 2020 compared to $355.2 million in the six months ended August 3, 2019.

RH Segment selling, general and administrative expenses



RH Segment selling, general and administrative expenses increased $7.0 million,
or 2.1%, to $334.8 million in the six months ended August 1, 2020 compared to
$327.8 million in the six months ended August 3, 2019.

RH Segment selling, general and administrative expenses for the six months ended
August 1, 2020 include a loss of $9.4 million related to a sale leaseback
transaction, $7.0 million related to severance costs and related payroll taxes
associated with the termination of associates and a reorganization undertaken in
response to the impact of retail closures on our business, $3.3 million related
to asset impairments and $2.6 million due to accelerated asset depreciation.

RH Segment selling, general and administrative expenses for the six months ended
August 3, 2019 included a favorable $1.2 million legal settlement related to
historical freight charges, partially offset by a $0.6 million asset impairment
and a $0.5 million loss on disposal of an asset.

Excluding the adjustments for the reorganizations, asset impairments, product
recalls and legal settlements mentioned above, RH Segment selling, general and
administrative expenses were 27.5% and 26.5% of net revenues for the six months
ended August 1, 2020 and August 3, 2019, respectively. The increase in selling,
general and administrative expenses as a percentage of net revenues was
primarily driven by increased professional fees, incremental COVID-19 related
expenses, preopening costs and other corporate expenses, partially offset by a
reduction in advertising costs and travel related expenses.

Waterworks selling, general and administrative expenses



Waterworks selling, general and administrative expenses decreased $2.1 million,
or 7.5%, to $25.3 million in the six months ended August 1, 2020 compared to
$27.3 million in the six months ended August 3, 2019. Waterworks selling,
general and administrative expenses were 45.3% and 39.7% of net revenues for the
six months ended August 1, 2020 and August 3, 2019, respectively.



                                       50

  Table of Contents

Interest expense-net

Interest expense-net decreased $6.6 million to $39.0 million for the six months ended August 1, 2020 compared to $45.6 million for the six months ended August 3, 2019. Interest expense-net consisted of the following:




                                                                Six Months Ended
                                                            August 1,      August 3,
                                                              2020           2019

                                                                 (in thousands)

Amortization of convertible senior notes debt discount $ 25,378 $

22,962


Finance lease interest expense                                  11,729     

11,186


Promissory notes                                                 2,526     

1,420


Amortization of debt issuance costs and deferred
financing fees                                                   1,995          2,261
Other interest expense                                             879            783
Asset based credit facility                                        232          1,774
Term loans                                                           -          7,810

Capitalized interest for capital projects                      (3,312)     

  (2,003)
Interest income                                                  (380)          (562)
Total interest expense-net                                 $    39,047    $    45,631

Gain on extinguishment of debt



We recognized a $0.2 million gain on extinguishment of debt in the six months
ended August 1, 2020 related to the maturity and settlement of the 2020 Notes in
July 2020. We recognized a $1.0 million gain on extinguishment of debt in the
six months ended August 3, 2019 related to the maturity and settlement of the
2019 Notes in June 2019.

Income tax expense

Income tax expense was $17.5 million and $28.5 million in the six months ended
August 1, 2020 and August 3, 2019, respectively. Our effective tax rate was
15.5% and 22.2% for the six months ended August 1, 2020 and August 3, 2019,
respectively. The decrease in our effective tax rate is primarily due to higher
discrete tax benefits related to net excess tax windfalls from stock-based
compensation in the six months ended August 1, 2020 as compared to the six
months ended August 3, 2019.



Liquidity and Capital Resources

General



The primary cash needs of our business have historically been for merchandise
inventories, payroll, Source Books, store rent, capital expenditures associated
with opening new stores and updating existing stores, as well as the development
of our infrastructure and information technology. We seek out and evaluate
opportunities for effectively managing and deploying capital in ways that
improve working capital and support and enhance our business initiatives and
strategies. In fiscal 2017, we completed two share repurchase programs in an
aggregate amount of $1 billion. A $300 million share repurchase was completed
during the first quarter of fiscal 2017 and a $700 million share repurchase was
completed during the second quarter of fiscal 2017. In October 2018, our Board
of Directors approved a new $700 million share repurchase program, of which $250
million in share repurchases were completed in fiscal 2018, and the $700 million
authorization amount was replenished by the Board of Directors in March 2019.
During the first quarter of fiscal 2019, we repurchased approximately 2.2
million shares of our common stock for an aggregate repurchase amount of
approximately $250 million, with $450 million still available under the $700
million repurchase program. Refer to "Share Repurchase Programs" below. We
evaluate our capital allocation from time to time and may engage in future share
repurchases in circumstances where buying shares of our common stock represents
a good value and provides a favorable return for our shareholders.



                                       51

  Table of Contents

We have $685 million in aggregate principal amount of convertible notes
outstanding as of August 1, 2020, of which $335 million mature in June 2023 (the
"2023 Notes") and $350 million mature in September 2024 (the "2024 Notes").
Based on the anticipated strong cash flow generation in 2020 and beyond, we
expect to repay the outstanding principal amount of our convertible notes at
maturity in June 2023 and September 2024 in cash, in each case to minimize
dilution. While we purchased convertible note hedges and sold warrants with
respect to each convertible note transaction, which are intended to offset any
actual earnings dilution from the conversion of the 2024 Notes until our common
stock is above approximately $338.24 per share and from the conversion of the
2023 Notes until our common stock is above approximately $309.84 per share, our
shareholders may still experience dilution to the extent our common stock trades
above such levels. While we anticipate using excess cash, free cash flow and
borrowings on our asset based credit facility to repay the convertible notes in
cash to minimize dilution, we may need to pursue additional sources of liquidity
to repay such convertible notes in cash at their respective maturity dates or
upon early conversion, as applicable. There can be no assurance as to the
availability of capital to fund such repayments, or that if capital is available
through additional debt issuances or refinancing of the convertible notes, that
such capital will be available on terms that are favorable to us.

Our business has historically relied on cash flows from operations, net cash
proceeds from the issuance of the convertible senior notes, as well as
borrowings under our credit facilities as our primary sources of liquidity. We
believe our operating cash flows, in conjunction with available financing
arrangements, will be sufficient to repay our debt obligations as they become
due, meet working capital requirements and fulfill other capital needs for more
than the next 12 months.

While we have taken measures to defer some capital expenditures and other
expenses in response to the COVID-19 health crisis, we expect to resume those
investments as and to the extent that conditions for our business continue to
improve during the COVID-19 crisis. We will continue to closely manage our
expenses and investments while considering both the overall economic environment
as well as the needs of our business operations. In addition, our near term
decisions regarding the sources and uses of capital in our business will
continue to reflect and adapt to changes in market conditions and our business
related to the impact of COVID-19.

While we have continued to serve our customers and operate our business through
the initial phase of the COVID-19 health crisis, and have now substantially
reopened our retail locations in the U.S. and Canada, there can be no assurance
that future events will not have an impact on our business, results of
operations or financial condition since the extent and duration of the health
crisis remains uncertain. Future adverse developments in connection with the
COVID-19 crisis, including additional waves of COVID-19 outbreaks, evolving
international, federal, state and local restrictions and safety regulations in
response to COVID-19 risks, changes in consumer behavior and health concerns,
the pace of economic activity in the wake of the COVID-19 crisis, or other
similar issues could adversely affect our business, results of operations or
financial condition in the future, or our financial results and business
performance for the fiscal year ending January 30, 2021.

In recognition of the significant threat to economic conditions and the
liquidity of financial markets posed by COVID-19, the Federal Reserve and
Congress have taken dramatic actions to provide liquidity to businesses and the
banking system in the U.S. For example, on March 27, 2020, the President signed
into law the Coronavirus Aid, Relief, and Economic Security Act (the "CARES
Act"), a sweeping stimulus bill intended to bolster the U.S. economy, among
other things, and provide emergency assistance to qualifying businesses and
individuals. There can be no assurance that these interventions by the
government will be successful, and the financial markets may experience
significant contractions in available liquidity. While we may receive financial,
tax or other relief and other benefits under and as a result of the CARES Act,
it is not possible to estimate at this time the availability, extent or impact
of any future relief.

We extended and amended our asset based credit facility in June 2017, which has
a total availability of $600 million, of which $10 million is available to
Restoration Hardware Canada, Inc., and includes a $200 million accordion feature
under which the revolving line of credit may be expanded by agreement of the
parties from $600 million to up to $800 million if and to the extent the lenders
revise their credit commitments to encompass a larger facility. The revolving
line of credit has a maturity date of June 28, 2022.



                                       52

  Table of Contents

In fiscal 2019 we executed a sale-leaseback transaction for the Yountville
Design Gallery for sales proceeds of $23.5 million and in July 2020 we executed
a sale-leaseback transaction for the Minneapolis Design Gallery for sales
proceeds of $25.5 million, both of which qualified for sale-leaseback accounting
in accordance with ASC 842. We may pursue strategies in the future, through the
use of existing assets and debt facilities, or through the pursuit of new
external sources of liquidity and debt financing, to fund our strategies to
enhance stockholder value. There can be no assurance that additional capital,
whether raised through the sale of assets, utilization of our existing debt
financing sources, or pursuit of additional debt financing sources, will be
available to us on a timely manner, on favorable terms or at all. To the extent
we pursue additional debt as a source of liquidity, our capitalization profile
may change and may include significant leverage, and as a result we may be
required to use future liquidity to repay such indebtedness and may be subject
to additional terms and restrictions which affect our operations and future uses
of capital.

In addition, our capital needs and uses of capital may change in the future due
to changes in our business or new opportunities that we choose to pursue. We
have invested significant capital expenditures in remodeling and opening new
Design Galleries, and these capital expenditures have increased in the past and
may continue to increase in future periods as we open additional Design
Galleries, which may require us to undertake upgrades to historical buildings or
construction of new buildings.

Our adjusted capital expenditures include (i) capital expenditures from
investing activities and (ii) cash outflows of capital related to construction
activities to design and build landlord leased assets, net of tenant allowances
received. Given the pace at which business conditions are evolving in response
to the COVID-19 health crisis, we may further adjust our investments in various
business initiatives including our capital expenditures over the course of
fiscal 2020. We anticipate our adjusted capital expenditures, net of asset
sales, to be $125 million to $150 million in fiscal 2020, primarily related to
our efforts to continue our growth and expansion, including construction of new
Design Galleries and infrastructure investments. During the six months ended
August 1, 2020, adjusted capital expenditures were $70.5 million, net of cash
received related to landlord tenant allowances of $10.2 million. Our fiscal 2020
adjusted capital expenditures are partially offset by net proceeds from sales of
assets of $25.0 million.

Certain lease arrangements require the landlord to fund a portion of the
construction related costs through payments directly to us. Other lease
arrangements for our new Design Galleries require the landlord to fund a portion
of the construction related costs directly to third parties, rather than through
traditional construction allowances and accordingly, under these arrangements we
do not expect to receive contributions directly from our landlords related to
the building of our Design Galleries. As we develop new Galleries, as well as
other potential strategic initiatives in the future like our integrated
hospitality experience, we may explore other models for our real estate, which
could include longer lease terms or further purchases of, or joint ventures or
other forms of equity ownership in, real estate interests associated with new
sites and buildings. These approaches might require greater capital investment
on our part than a traditional store lease with a landlord. We also believe
there is an opportunity to transition our real estate strategy from a leasing
model to a development model, where we potentially buy and develop our Design
Galleries then recoup the investments through a sale-leaseback arrangement
resulting in lower capital investment and lower rent. For example, we have used
this strategy in fiscal 2019 through the sale-leaseback transaction for the
Yountville Design Gallery and in July 2020 through the sale-leaseback
transaction for the Minneapolis Design Gallery. In the event that such capital
and other expenditures require us to pursue additional funding sources, we can
provide no assurances that we will be successful in securing additional funding
on attractive terms or at all.



                                       53

  Table of Contents

In addition, we continue to address the effects of COVID-19 on our business with
respect to real estate development and the introduction of new Galleries in both
the US and internationally. A range of factors involved in the development of
new Gallery and RH Hospitality may be affected by the COVID-19 health crisis
including delays in construction as well as permitting and other necessary
governmental actions. In addition, the scope and cadence of investments by third
parties including landlords and other real estate counterparties may be
adversely affected by the health crisis. Actions taken by international as well
as federal, state and local government authorities, and in some instances mall
and shopping center owners, in response to the outbreak, may require changes to
our real estate strategy and related capital expenditure and financing plans. In
addition, we may continue to be required to make lease payments in whole or in
part for our Galleries, restaurants and outlets that were temporarily closed or
are required to close in the future in the event of future COVID-19 outbreaks or
for other reasons. Any efforts to mitigate the costs of construction delays and
deferrals, retail closures and other operational difficulties, including any
such difficulties resulting from COVID-19, such as by negotiating with landlords
and other third parties regarding the timing and amount of payments under
existing contractual arrangements, may not be successful, and as a result, our
real estate strategy may have ongoing significant liquidity needs even as we
make changes to our planned operations and expansion cadence.

There can be no assurance that we will have sufficient financial resources, or
will be able to arrange financing on favorable terms to the extent necessary to
fund all of our initiatives, or that sufficient incremental debt will be
available to us in order to fund our cash payments in respect of the repayment
of our outstanding convertible senior notes in an aggregate principal amount of
$685 million at maturity of such senior convertible notes. To the extent we need
to secure additional sources of liquidity, we cannot assure you that we will be
able to raise necessary funds on favorable terms, if at all, or that future
financing requirements would not require us to raise money through an equity
financing or by other means that could be dilutive to holders of our capital
stock. Any adverse developments in the U.S. or global credit markets as a result
of COVID-19 could affect our ability to manage our debt obligations and our
ability to access future debt. In addition, agreements governing existing or new
debt facilities may restrict our ability to operate our business in the manner
we currently expect or to make required payments with respect to existing
commitments including the repayment of the principal amount of our convertible
senior notes in cash upon maturity of such senior notes. To the extent we need
to seek waivers from any provider of debt financing, or we fail to observe the
covenants or other requirements of existing or new debt facilities, any such
event could have an impact on our other commitments and obligations including
triggering cross defaults or other consequences with respect to other
indebtedness. Our current level of indebtedness, and any additional indebtedness
that we may incur, exposes us to certain risks with regards to interest rate
increases and fluctuations. Our ability to make interest payments or to
refinance any of our indebtedness to manage such interest rates may be limited
or negatively affected by credit market conditions, macroeconomic trends and
other risks.

Cash Flow Analysis

A summary of operating, investing, and financing activities is set forth in the
following table:


                                                              Six Months Ended
                                                         August 1,     August 3,
                                                           2020           2019

                                                               (in thousands)

Net cash provided by operating activities               $   128,275    $  

97,133


Net cash used in investing activities                      (25,575)      

(25,283)


Net cash used in financing activities                     (132,988)      

(66,023)

Net increase (decrease) in cash and cash equivalents (30,271) 5,752 Cash and cash equivalents at end of period

                   17,387        11,555



Net Cash Provided By Operating Activities


Operating activities consist primarily of net income adjusted for non-cash items
including depreciation and amortization, impairments, stock-based compensation,
amortization of debt discount and the effect of changes in working capital

and
other activities.

                                       54

  Table of Contents

For the six months ended August 1, 2020, net cash provided by operating
activities was $128.3 million and consisted of net income of $95.2 million and
non-cash items of $89.1 million, partially offset by cash used for working
capital and other activities of $56.0 million. Working capital and other
activities consisted primarily of an increase in merchandise inventory of $49.0
million, an increase in landlord assets under construction of $22.9 million, a
decrease in operating lease liabilities of $18.4 million primarily due to
payments made under the related lease agreements, a decrease in accounts payable
and accrued expenses of $13.1 million due to timing of payments, and a decrease
in other non-current obligations of $12.3 million. These decreases in working
capital were partially offset by increases in deferred revenue and customer
deposits of $67.6 million.

For the six months ended August 3, 2019, net cash provided by operating
activities was $97.1 million and consisted of net income of $99.5 million and
non-cash items of $59.5 million, partially offset by cash used for working
capital and other activities of $61.9 million. Working capital and other
activities consisted primarily of a decrease in operating lease liabilities of
$44.5 million primarily due to payments made under the agreements, a decrease in
accounts payable and accrued expense of $40.1 million related to timing of
payments, an increase in landlord assets under construction of $27.6 million, as
well as a decrease in other non-current liabilities of $13.8 million. These
decreases to working capital were partially offset by a decrease in merchandise
inventory of $51.2 million and increases in deferred revenue and customer
deposits of $13.0 million.

Net Cash Used In Investing Activities

Investing activities consist primarily of investments in capital expenditures related to investments in retail stores, information technology and systems infrastructure, as well as supply chain investments.



For the six months ended August 1, 2020, net cash used in investing activities
was $25.6 million primarily due to investments in information technology and
systems infrastructure, supply chain investments and retail stores of $32.1
million, as well as the acquisition of building and land assets of $14.2
million. Net cash used in investing activities was partially offset by net
proceeds from the sale of building and land of $25.0 million. For the six months
ended August 3, 2019, net cash used in investing activities was $25.3 million
due to investments in information technology and systems infrastructure, supply
chain investments and retail stores.

Net Cash Used In Financing Activities


Financing activities consist primarily of borrowings related to convertible
senior notes, credit facilities and other financing arrangements, as well as
share repurchases, principal payments under finance lease agreements and other
equity related transactions.

For the six months ended August 1, 2020, net cash used in financing activities
was $133.0 million. The $300 million 2020 Notes matured in July 2020, of which
$215.8 million is presented within net cash used in financing activities and
$84.0 million is reflected as non-cash accretion of debt discount upon
settlement of debt presented in net cash provided by operating activities. Net
cash used in financing activities was partially offset by net borrowings of
$91.6 million under the asset based credit facility.

For the six months ended August 3, 2019, net cash used in financing activities
was $66.0 million. The $350.0 million 2019 Notes matured in June 2019, of which
$278.6 million is presented within net cash used in financing activities and
$70.5 million is reflected as non-cash accretion of debt discount upon
settlement of debt presented in net cash provided by operating activities.
Additionally, net cash used in financing activities included the repurchase of
approximately 2.2 million shares of our common stock for an aggregate repurchase
amount of $250.0 million. Net cash used by financing activities was partially
offset by borrowings under new debt arrangements of $389.0 million, which
includes the issuance of a $200.0 million second lien term loan, a $120.0
million FILO term loan and $69.0 million of promissory notes secured by certain
equipment. We incurred costs of $4.6 million related to the debt issuances.
Under the asset based credit facility, we made repayments of $214.5 million in
connection with the debt issuances described above pursuant to the terms of such
facility, and we subsequently had borrowings of $302.0 million under such
facility to partially fund the repayment of the 2019 Notes upon maturity.

                                       55

  Table of Contents

Non-Cash Transactions

Non-cash transactions primarily consist of non-cash additions of property and
equipment and landlord assets, and reclassifications of assets from landlord
assets from construction to finance lease right-of-use assets.

Convertible Senior Notes



Refer to Note 9-Convertible Senior Notes in our condensed consolidated financial
statements for further information on our 0.00% Convertible Senior Notes due
2024, 0.00% Convertible Senior Notes due 2023 and 0.00% Convertible Senior Notes
due 2020. Our 0.00% Convertible Senior Notes due 2020 matured on July 15, 2020.

Asset Based Credit Facility

Refer to Note 10-Credit Facilities in our condensed consolidated financial statements for further information on our asset based credit facility.

Equipment Loan Facility

Refer to Note 10-Credit Facilities in our condensed consolidated financial statements for further information on our equipment loan facility.

Share Repurchase Programs


We regularly review share repurchase activity and consider various factors in
determining whether and when to execute share repurchases, including, among
others, current cash needs, capacity for leverage, cost of borrowings, results
of operations and the market price of our common stock. We believe that these
share repurchase programs will continue to be an excellent allocation of capital
for the long-term benefit of our shareholders. We may undertake other repurchase
programs in the future with respect to our securities.

We generated $330 million, $163 million and $415 million in free cash flow in
fiscal 2019, fiscal 2018 and fiscal 2017, respectively, which supported our
share repurchase programs. Free cash flow is calculated as net cash provided by
operating activities, the non-cash accretion of debt discount upon settlement of
debt and proceeds from sale of assets, less capital expenditures and principal
payments under finance leases. Free cash flow excludes all non-cash items. Free
cash flow is included in this filing because management believes that free cash
flow provides meaningful supplemental information for investors regarding the
performance of our business and facilitates a meaningful evaluation of operating
results on a comparable basis with historical results. Our management uses this
non-GAAP financial measure in order to have comparable financial results to
analyze changes in our underlying business from quarter to quarter. A
reconciliation of our net cash provided by operating activities to free cash
flow is as follows:


                                                              Year Ended
                                              February 2,     February 2,     February 3,
                                                 2020            2019            2018

                                                            (in thousands)

Net cash provided by operating activities    $     339,188   $     249,603   $     474,505
Accretion of debt discount upon
settlement of debt                                  70,482               -               -
Proceeds from sale of assets                        24,078               -          15,123
Capital expenditures                              (93,623)        (79,992)        (68,393)

Principal payments under finance leases            (9,682)         (6,885) 

       (6,105)
Free cash flow                               $     330,443   $     162,726   $     415,130






                                       56

  Table of Contents

$950 Million Share Repurchase Program



On October 10, 2018, our Board of Directors authorized a share repurchase
program of up to $700 million through open market purchases, privately
negotiated transactions or other means, including through Rule 10b18 open market
repurchases, Rule 10b5-1 trading plans or through the use of other techniques
such as accelerated share repurchases including through privately-negotiated
arrangements in which a portion of the share repurchase program is committed in
advance through a financial intermediary and/or in transactions involving
hedging or derivatives, of which $250.0 million in share repurchases were
completed in fiscal 2018. The $700 million authorization amount was replenished
by the Board of Directors on March 25, 2019 (as replenished, the "$950 Million
Repurchase Program"). In the first quarter of fiscal 2019, we repurchased
approximately 2.2 million shares of our common stock under the $950 Million
Repurchase Program at an average price of $115.36 per share, for an aggregate
repurchase amount of approximately $250.0 million. There were no share
repurchases under the $950 Million Repurchase Program during the first quarter
of fiscal 2020. As of August 1, 2020, there was $450 million remaining for
future share repurchases under this program.

Contractual Obligations



As of August 1, 2020, there were no material changes to our contractual
obligations described within Management's Discussion and Analysis of Financial
Condition and Results of Operations-Contractual Obligations in the 2019 Form
10-K.

Off Balance Sheet Arrangements

We have no material off balance sheet arrangements as of August 1, 2020.

Critical Accounting Policies and Estimates



The preparation of financial statements in accordance with accounting principles
generally accepted in the United States requires management to make estimates
and assumptions that affect amounts reported in our consolidated financial
statements and related notes, as well as the related disclosure of contingent
assets and liabilities at the date of the financial statements and the reported
amounts of revenues and expenses during the reporting period. We evaluate our
accounting policies, estimates, and judgments on an on-going basis. We base our
estimates and judgments on historical experience and various other factors that
are believed to be reasonable under the circumstances. Actual results may differ
from these estimates under different assumptions and conditions and such
differences could be material to the consolidated financial statements.

We evaluate the development and selection of our critical accounting policies
and estimates and believe that certain of our significant accounting policies
involve a higher degree of judgment or complexity and are most significant to
reporting our consolidated results of operations and financial position, and are
therefore discussed as critical:

? Merchandise Inventories-Reserves

? Impairment

o Tradenames, Trademarks and Domain Names




 o Long-Lived Assets


 ? Lease Accounting

o Reasonably Certain Lease Term




 o Incremental Borrowing Rate


 o Fair Market Value


There have been no material changes to the other critical accounting policies
and estimates listed above from the disclosures included in the 2019 Form 10-K.
For further discussion regarding these policies, refer to Management's
Discussion and Analysis of Financial Condition and Results of
Operations-Critical Accounting Policies and Estimates in the 2019 Form 10-K.

                                       57

  Table of Contents

Recent Accounting Pronouncements

Refer to Note 2-Recently Issued Accounting Standards in our condensed consolidated financial statements for a description of recently proposed accounting standards which may impact our consolidated financial statements in future reporting periods.

© Edgar Online, source Glimpses