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 Reports on Form 10-Q for the quarterly periods ended May 2, 2020
("First Quarter Form 10-Q") and August 1, 2020 ("Second 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, Second 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
includes restaurants and wine vaults.



                                       36

  Table of Contents

As of October 31, 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                  14




Our business substantially recovered during the second and third fiscal quarters
from effects of the initial wave of the novel coronavirus disease ("COVID-19")
as a result of both the reopening of most of our retail locations and also due
to strong consumer demand for our products.

In our initial response to the COVID-19 health crisis we undertook immediate
adjustments to our business operations including temporarily closing retail
locations and restaurants, 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 and third fiscal quarters.

As our business has strengthened during the second and third fiscal quarters,
the lag in inventory receipts together with dislocations in our supply chain has
resulted in some delays in our ability to convert business demand into revenues.
Our global supply chain has not fully recovered from the impact of the COVID-19
dislocation. In light of the recent increase of virus infections and shelter in
place orders which continue to negatively impact our manufacturing partners, we
anticipate that our supply chain may not catch up to demand until the second
half of 2021. Despite the strong growth in consumer demand in our business
during the second and third fiscal quarters, 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.

During the time period of October through early December 2020, there has been a
spike in reported COVID-19 cases in various parts of both the U.S. and Canada.
The recent surge in cases has led to the imposition of increasing levels of
restriction on our physical operations with respect to Galleries, Outlets and
restaurants. These limitations include restrictions on the level of occupancy
that is permitted in some locations as well as full closure requirements for
other locations. Although we have experienced strong demand for our products in
connection with prior closure requirements earlier this year, our overall demand
in specific markets correlates favorably with our customers' ability to access
our Galleries and Outlets. Accordingly, we do anticipate some negative impact to
overall demand in connection with the restrictions on our physical locations and
the duration and extent of these operational limits cannot be predicted with
certainty.

While we have continued to serve our customers and operate our business through
the ongoing COVID-19 health crisis, 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 or resurgences 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 and future time periods. Although the
availability of vaccines and various treatments with respect to COVID-19 can be
expected to have an overall positive impact on business conditions in the
aggregate over time, the exact timing of these positive developments is
uncertain and in the meantime reported cases of COVID-19 have surged in the U.S.
and Canada from October 2020 through December 2020 resulting in various adverse
operating restrictions on our physical locations.

                                       37

Table of Contents



The evolution of the COVID-19 pandemic around the world 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.

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 and third quarters 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 continue to
affect certain aspects of our planned international expansion and has been a
major factor in our decision to delay the timing of our previous plans to open
new international locations in 2021. 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
through the remainder of fiscal 2020 and over the course of fiscal 2021.

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.
During the second and third fiscal quarters 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. 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. We have multiple new growth initiatives in

the pipeline, including new collections, new concepts, new galleries, new

guesthouses, and new businesses. For example, we will be introducing RH

Contemporary, a new collection that bridges the gap between RH Interiors and RH

? Modern, while elevating our brand and expanding our market. 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.




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

                                       38

  Table of Contents

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 evolving
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.




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.

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

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


   our future Gallery and Guesthouse in


                                       39

  Table of Contents

Aspen, where the value of our lease has enabled us to secure 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

additional international locations beginning in 2022. We have secured a number

? of locations in various markets in the United Kingdom and continental Europe in

which we 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. Ten of our Design Galleries

include integrated restaurants and wine vaults, and we expect nearly all of our

future Design Galleries will include restaurants and wine vaults. 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.


   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.

                                       40

  Table of Contents

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 elevate and expand the RH product and drive

higher full price selling in our core business, and (iii) the continued cost


   savings from improvements to our operating platform and organizational
   structure.




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.




                                       41

  Table of Contents

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.




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 and expand 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 luxury housing market. The luxury housing market is
affected by a range of factors including home prices and interest rates and
slowdowns in the luxury 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 luxury 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.





                                       42

  Table of Contents

Basis of Presentation and Results of Operations

Matters Affecting Comparability



The disruption to our business operations from the COVID-19 pandemic has had a
significant impact on the comparability of certain ratios and year-over-year
trends for our operating results for the three and nine months ended
October 31, 2020 as compared to the three and nine months ended
November 2, 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 and third fiscal quarters
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 and third fiscal quarters 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, such as the increase in reported cases of COVID-19 in the U.S. and
Canada during the time period of October through early December 2020.

Results of Operations

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




                                                 Three Months Ended            Nine Months Ended
                                         October 31,      November 2,     October 31,     November 2,
                                            2020             2019             2020            2019

                                                                (in thousands)
Condensed Consolidated Statements of
Income:
Net revenues                            $     844,013    $     677,526    $  2,036,190    $  1,982,461
Cost of goods sold                            435,683          393,360       1,095,787       1,170,523
Gross profit                                  408,330          284,166         940,403         811,938
Selling, general and administrative
expenses                                      297,109          194,929         657,161         550,087
Income from operations                        111,221           89,237         283,242         261,851
Other expenses
Interest expense-net                           15,656           21,564          54,703          67,195
Tradename impairment                                -                -          20,459               -
(Gain) loss on extinguishment of
debt-net                                            -            6,857           (152)           5,903
Total other expenses                           15,656           28,421          75,010          73,098
Income before income taxes                     95,565           60,816         208,232         188,753
Income tax expense                             49,154            8,353          66,610          36,811
Net income                              $      46,411    $      52,463    $    141,622    $    151,942
Other Financial and Operating Data:
Adjusted net income (1)                 $     166,457    $      65,446    $    319,419    $    185,117
Adjusted EBITDA (2)                     $     258,013    $     116,312    $    521,227    $    350,413

Capital expenditures                    $      24,224    $      39,331    $     71,755    $     64,614
Landlord assets under construction-net
of tenant allowances                           21,987           21,832          44,921          49,387
Adjusted capital expenditures (3)       $      46,211    $      61,163    $

116,676 $ 114,001

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 (1) net income, adjusted for the impact of certain non-recurring and other items

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


                                       43

  Table of Contents

regarding the performance of our business and facilitates a meaningful

evaluation of actual 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. 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                Nine Months Ended
                                   October 31,      November 2,      October 31,      November 2,
                                      2020             2019             2020             2019

                                                           (in thousands)
Net income                        $      46,411    $      52,463    $     141,622    $     151,942
Adjustments pre-tax:
Non-cash compensation (a)               111,218                -          111,218                -

Amortization of debt discount (b)         7,369            9,638          

29,607           31,245
Tradename impairment (c)                      -                -           20,459                -
Asset impairments and lease
losses (d)                                2,091            1,031           11,901            7,052
(Gain) loss on sale leaseback
transaction (e)                               -          (1,196)            9,352          (1,196)
Reorganization related costs (f)              -            1,075            7,027            1,075
Recall accrual (g)                          781          (2,053)            5,561          (3,988)
(Gain) loss on extinguishment of
debt-net (h)                                  -            6,857            (152)            5,903
Legal settlements (i)                         -                -                -          (1,193)
Asset held for sale gain (j)                  -            (333)                -            (333)
Subtotal adjusted items                 121,459           15,019          194,973           38,565
Impact of income tax items (k)          (1,413)          (2,036)         (17,176)          (5,390)
Adjusted net income               $     166,457    $      65,446    $     319,419    $     185,117

(a) Represents a non-cash compensation charge related to an option grant made to

Mr. Friedman in October 2020.

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

(b) 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 $1.1 million and $0.9 million during the three months

ended October 31, 2020 and November 2, 2019, respectively. Amounts are

presented net of interest capitalized for capital projects of $4.2 million

and $2.3 million during the nine months ended October 31, 2020 and

November 2, 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.

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


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




                                       44

  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 for

the three months ended October 31, 2020, and $3.9 million and $4.9 million

for the nine months ended October 31, 2020 and November 2, 2019,

respectively. The adjustment in the three months ended October 31, 2020 also

includes asset impairments of $0.8 million and the adjustment in the nine

(d) months ended October 31, 2020 also includes asset impairments of $5.6 million

and inventory reserves of $2.4 million related to Outlet inventory buildup

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

addition, the three and nine months ended November 2, 2019 include an asset

impairment of $1.0 million and $1.6 million, respectively, and the nine

months ended November 2, 2019 also includes a $0.5 million charge related to

the termination of a service agreement.

(e) Represents the (gain) loss on sale leaseback transactions related to our


     previously owned Design Galleries.



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

reorganizations.

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

(g) 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                 Nine Months Ended
                                      October 31,       November 2,      October 31,      November 2,
                                         2020              2019             2020             2019

                                                              (in thousands)

(Increase) decrease to net revenues $ 781 $ (804) $

     1,187    $       (391)
Increase (decrease) to cost of goods
sold                                             -             (991)            4,374          (3,372)
(Increase) decrease to gross profit            781           (1,795)            5,561          (3,763)
Increase (decrease) to selling,
general and administrative expenses              -             (258)                -            (225)
(Increase) decrease to income before
income taxes                         $         781     $     (2,053)    $       5,561    $     (3,988)

The adjustment in the nine months ended October 31, 2020 represents a gain on

extinguishment of debt of upon the maturity and settlement of the 2020 Notes

in July 2020. The three and nine months ended November 2, 2019 include a $6.7

million loss on extinguishment of debt related to the second lien term loan,

(h) which was repaid in full in September 2019, as well as the acceleration of

$0.2 million of debt issuance costs related to early repayment of a portion

of the FILO term loan. The nine months ended November 2, 2019 also includes a

$1.0 million gain on extinguishment of debt upon the maturity and settlement

of the 2019 Notes in June 2019.

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

(j) Represents the net gain on real estate related to land sales.

The adjustment for the three months ended October 31, 2020 is based on an

adjusted tax rate of 23.3%, which excludes the tax impact associated with the

non-cash compensation charge related to an option grant made to Mr. Friedman

in October 2020. The adjustment for the three months ended November 2, 2019

is based on our effective tax rate of 13.7%. The adjustment for the nine

months ended October 31, 2020 is based on an adjusted tax rate of 20.8%,

(k) which excludes the tax impact associated with the non-cash compensation

charge related to an option grant made to Mr. Friedman in October 2020 and

the Waterworks reporting unit tradename impairment recorded in the first

quarter of fiscal 2020. The adjustment for the nine months ended November 2,

2019 is based on an adjusted tax rate of 18.6%, which is calculated using a

21% normalized tax rate for the three months ended May 4, 2019 and August 3,


     2019, and the effective tax rate of 13.7% for the three months ended November
     2, 2019.




                                       45

  Table of Contents

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

EBITDA are included in this filing because management believes that these (2) 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

reconciliation of net income, the most directly comparable GAAP financial


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



                                           Three Months Ended                Nine Months Ended
                                      October 31,      November 2,      October 31,      November 2,
                                         2020             2019             2020             2019

                                                              (in thousands)
Net income                           $      46,411    $      52,463    $     141,622    $     151,942
Depreciation and amortization               26,476           23,435           76,688           75,945
Interest expense-net                        15,656           21,564           54,703           67,195
Income tax expense                          49,154            8,353           66,610           36,811
EBITDA                                     137,697          105,815          339,623          331,893
Non-cash compensation (a)                  118,783            5,116          131,472           16,109
Tradename impairment (b)                         -                -           20,459                -
(Gain) loss on sale leaseback
transaction (b)                                  -          (1,196)            9,352          (1,196)
Asset impairment and lease losses
(b)                                            752            1,031            7,885            2,143
Reorganization related costs (b)                 -            1,075            7,027            1,075
Recall accrual (b)                             781          (2,053)            5,561          (3,988)
(Gain) loss on extinguishment of
debt-net (b)                                     -            6,857            (152)            5,903
Legal settlements (b)                            -                -                -          (1,193)
Asset held for sale gain (b)                     -            (333)        

       -            (333)
Adjusted EBITDA                      $     258,013    $     116,312    $     521,227    $     350,413

Represents non-cash compensation related to equity awards granted to

(a) employees, including the non-cash compensation charge related to an option

grant made to Mr. Friedman in October 2020.

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


     and the related footnotes for additional information.





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.




                                       46

  Table of Contents

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


                                                             Nine Months Ended
                                                October 31,                     November 2,
                                                    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
RH Design Galleries:
Marin Design Gallery                           1                32.9           -                   -
Charlotte Design Gallery                       1                32.4           -                   -
Minneapolis Design Gallery                     -                   -           1                32.9
RH Modern Galleries:
Dallas RH Modern Gallery
(relocation)                                   -                   -           -               (4.5)
RH Baby & Child Galleries:

Dallas RH Baby & Child Gallery                 -                   -       

 (1)               (3.7)
RH 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)
Minneapolis legacy Gallery                     -                   -         (1)              (13.3)

Dallas legacy Gallery (relocation)             -                   -       

                   (2.6)
San Antonio legacy Gallery
(relocation)                                   -                   -           -               (3.8)
Waterworks Showrooms:

New York 59th Street Showroom                (1)               (1.4)           -                   -
End of period                                 82               1,159          85               1,094

Total leased square footage at end
of period (2)                                                  1,558                           1,480
Weighted-average leased square
footage (3)                                                    1,528                           1,458
Weighted-average leased selling
square footage (3)                                             1,135                           1,080


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 October 31, 2020

related to an owned retail location and approximately 37,700 square feet as

of November 2, 2019 related to two owned retail locations.

Total leased square footage includes approximately 5,400 square feet as of (2) October 31, 2020 related to an owned retail location and approximately 48,700

square feet as of November 2, 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.




                                       47

  Table of Contents

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






                                                    Three Months Ended            Nine Months Ended
                                                October 31,    November 2,    October 31,    November 2,
                                                   2020           2019           2020           2019
Condensed Consolidated Statements of Income:
Net revenues                                          100.0 %        100.0 %        100.0 %        100.0 %
Cost of goods sold                                     51.6           58.1           53.8           59.0
Gross profit                                           48.4           41.9           46.2           41.0

Selling, general and administrative expenses           35.2           28.7 

         32.3           27.8
Income from operations                                 13.2           13.2           13.9           13.2
Other expenses
Interest expense-net                                    1.9            3.2            2.7            3.4
Tradename impairment                                      -              -            1.0              -

Gain on extinguishment of debt                            -            1.0              -            0.3
Total other expenses                                    1.9            4.2            3.7            3.7
Income before income taxes                             11.3            9.0 

         10.2            9.5
Income tax expense                                      5.8            1.3            3.2            1.8
Net income                                              5.5 %          7.7 %          7.0 %          7.7 %






Three Months Ended October 31, 2020 Compared to Three Months Ended
November 2, 2019


                                                               Three Months Ended
                                            October 31,                                  November 2,
                                               2020                                         2019
                              RH Segment      Waterworks       Total       RH Segment      Waterworks       Total

                                                                 (in thousands)
Net revenues                 $    812,782    $     31,231    $ 844,013    $    645,378    $     32,148    $ 677,526
Cost of goods sold                418,093          17,590      435,683         374,657          18,703      393,360
Gross profit                      394,689          13,641      408,330         270,721          13,445      284,166
Selling, general and
administrative expenses           285,676          11,433      297,109         182,309          12,620      194,929
Income from operations       $    109,013    $      2,208    $ 111,221    $     88,412    $        825    $  89,237




Net revenues

Consolidated net revenues increased $166.5 million, or 24.6%, to $844.0 million
in the three months ended October 31, 2020 compared to $677.5 million in the
three months ended November 2, 2019.

RH Segment net revenues for the three months ended October 31, 2020 were
negatively impacted by $0.8 million related to the reduction of revenue
associated with product recalls. RH Segment net revenues for the three months
ended November 2, 2019 were favorably impacted by $0.8 million related to
product recalls. Excluding the product recall adjustments, consolidated net
revenues increased $168.1 million, or 24.8%, to $844.8 million in the three
months ended October 31, 2020 compared to $676.7 million in the three months
ended November 2, 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 $167.4 million, or 25.9%, to $812.8 million in
the three months ended October 31, 2020 compared to $645.4 million in the
three months ended November 2, 2019. The below discussion highlights several
significant factors that resulted in an increase in RH Segment net revenues,
which are listed in order of magnitude.

                                       48

Table of Contents



RH Segment net revenues for the three months ended October 31, 2020 was driven
primarily by a strong increase in customer demand for our products during the
three months ended October 31, 2020. The growth in revenue was lower than the
growth in customer demand for our products during the three month period
primarily due to the effects of increased demand on our supply chain. It may
take several quarters for inventory receipts and manufacturing to catch up to
the increase in customer demand.

Waterworks net revenues



Waterworks net revenues decreased $0.9 million, or 2.9%, to $31.2 million in the
three months ended October 31, 2020 compared to $32.1 million in the
three months ended November 2, 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 $124.2 million, or 43.7%, to $408.3 million
in the three months ended October 31, 2020 compared to $284.2 million in the
three months ended November 2, 2019. As a percentage of net revenues,
consolidated gross margin increased 6.5% to 48.4% of net revenues in the
three months ended October 31, 2020 from 41.9% of net revenues in the
three months ended November 2, 2019.

RH Segment gross profit



RH Segment gross profit increased $124.0 million, or 45.8%, to $394.7 million in
the three months ended October 31, 2020 from $270.7 million in the three months
ended November 2, 2019. As a percentage of net revenues, RH Segment gross margin
increased 6.7% to 48.6% of net revenues in the three months ended
October 31, 2020 from 41.9% of net revenues in the three months ended
November 2, 2019.

RH Segment gross profit for the three months ended October 31, 2020 was
negatively impacted by $0.8 million related to product recalls and RH Segment
gross profit for the three months ended November 2, 2019 was favorably impacted
by $1.8 million related to reserve adjustments associated with product recalls
initiated in prior years.

Excluding the product recall adjustments mentioned above, RH Segment gross
margin would have increased 6.9% to 48.6% of net revenues in the three months
ended October 31, 2020 from 41.7% of net revenues in the three months ended
November 2, 2019. The increase was primarily driven by price increases and
product mix, as well as higher product margins in select categories in our Core
business. Additionally, we had lower Outlet promotional activity during the
period and experienced leverage in our RH Segment occupancy costs.

Waterworks gross profit



Waterworks gross profit increased $0.2 million, or 1.5%, to $13.6 million in the
three months ended October 31, 2020 from $13.4 million in the three months ended
November 2, 2019. As a percentage of net revenues, Waterworks gross margin
increased 1.9% to 43.7% of net revenues in the three months ended
October 31, 2020 from 41.8% of net revenues in the three months ended
November 2, 2019.

Selling, general and administrative expenses


Consolidated selling, general and administrative expenses increased $102.2
million, or 52.4%, to $297.1 million in the three months ended October 31, 2020
compared to $194.9 million in the three months ended November 2, 2019, primarily
due to a non-cash compensation of $111.2 million related to an option grant made
to Mr. Friedman in October 2020.

RH Segment selling, general and administrative expenses

RH Segment selling, general and administrative expenses increased $103.4 million, or 56.7%, to $285.7 million in the three months ended October 31, 2020 compared $182.3 million in the three months ended November 2, 2019.



                                       49

Table of Contents



RH Segment selling, general and administrative expenses for the three months
ended October 31, 2020 includes a non-cash compensation of $111.2 million due to
an option grant made to Mr. Friedman in October 2020, $1.3 million due to
accelerated asset depreciation and $0.8 million due to asset impairments. RH
Segment selling, general and administrative expenses for the three months ended
November 2, 2019 include reorganization related costs of $1.1 million and asset
impairments of $1.0 million, partially offset by gain of $1.5 million related to
a sale leaseback transaction, gain on asset held for sale of $0.3 million and
$0.3 million related to product recalls.

Excluding the option grant made to Mr. Friedman, accelerated asset depreciation,
asset impairments, reorganization costs, gain on sale leaseback transaction and
product recalls mentioned above, RH Segment selling, general and administrative
expenses were 21.2% and 28.2% of net revenues for the three months ended
October 31, 2020 and November 2, 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 due to our decision to not
mail the Fall 2020 Source Books, 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 $1.2 million,
or 9.4%, to $11.4 million in the three months ended October 31, 2020 compared to
$12.6 million in the three months ended November 2, 2019. Waterworks selling,
general and administrative expenses were 36.6% and 39.3% of net revenues for the
three months ended October 31, 2020 and November 2, 2019, respectively.

Interest expense-net

Interest expense-net decreased $5.9 million to $15.7 million for the three months ended October 31, 2020 compared to $21.6 million for the three months ended November 2, 2019. Interest expense-net consisted of the following:




                                                                 Three Months Ended
                                                            October 31,      November 2,
                                                               2020             2019

                                                                   (in thousands)

Amortization of convertible senior notes debt discount $ 8,432 $ 10,566 Finance lease interest expense

                                     6,158    

5,678


Promissory notes                                                   1,128   

1,099


Amortization of debt issuance costs and deferred
financing fees                                                       717            1,054
Other interest expense                                               441              408
Asset based credit facility                                          112              830
Term loans                                                             -            3,795

Capitalized interest for capital projects                        (1,109)   

      (1,387)
Interest income                                                    (223)            (479)
Total interest expense-net                                 $      15,656    $      21,564

(Gain) loss on extinguishment of debt-net



We did not incur any gain or loss on extinguishment of debt in the three months
ended October 31, 2020. We incurred a $6.9 million loss on extinguishment of
debt in the three months ended November 2, 2019 primarily due to the repayment
in full of the Second Lien Term Loan in September 2019, which resulted in a
prepayment penalty of $4.0 million and acceleration of amortization of debt
issuance costs of $2.7 million. Additionally, $0.2 million of accelerated debt
issuance costs were recorded related to the early repayment of a portion of the
FILO term loan in the three months ended November 2, 2019.

Income tax expense



Income tax expense was $49.2 million and $8.4 million in the three months ended
October 31, 2020 and November 2, 2019, respectively. Our effective tax rate was
51.4% and 13.7% for the three months ended

                                       50

Table of Contents

October 31, 2020 and November 2, 2019, respectively. The increase in our effective tax rate was significantly impacted by non-deductible stock-based compensation and lower discrete tax benefits related to net excess tax windfalls from stock-based compensation in the three months ended October 31, 2020 as compared to the three months ended November 2, 2019.







Nine Months Ended October 31, 2020 Compared to Nine Months Ended
November 2, 2019


                                                                 Nine Months Ended
                                             October 31,                                   November 2,
                                                 2020                                          2019
                              RH Segment      Waterworks        Total       RH Segment      Waterworks        Total

                                                                   (in thousands)
Net revenues                  $ 1,949,126    $     87,064    $ 2,036,190    $ 1,881,412    $    101,049    $ 1,982,461
Cost of goods sold              1,046,194          49,593      1,095,787      1,112,279          58,244      1,170,523
Gross profit                      902,932          37,471        940,403        769,133          42,805        811,938
Selling, general and
administrative expenses           620,438          36,723        657,161        510,121          39,966        550,087
Income (loss) from
operations                    $   282,494    $        748    $   283,242    $   259,012    $      2,839    $   261,851




Net revenues

Consolidated net revenues increased $53.7 million, or 2.7%, to $2,036.2 million
in the nine months ended October 31, 2020 compared to $1,982.5 million in the
nine months ended November 2, 2019.

RH Segment net revenues for the nine months ended October 31, 2020 were
negatively impacted by $1.2 million related to product recalls. RH Segment net
revenues for the nine months ended November 2, 2019 were favorably impacted by
$0.4 million related to product recalls.

Excluding the product recall adjustments, consolidated net revenues increased
$55.3 million, or 2.8%, to $2,037.4 million in the nine months ended October 31,
2020 compared to $1,982.1 million in the nine months ended November 2, 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 $67.7 million, or 3.6%, to $1,949.1 million in
the nine months ended October 31, 2020 compared to $1,881.4 million in the nine
months ended November 2, 2019. The below discussion highlights several
significant factors that resulted in an increase in RH Segment net revenues,
which are listed in order of magnitude.

RH Segment net revenues for the nine months ended October 31, 2020 increased due
to strong customer demand for our products primarily during the third quarter of
fiscal 2020, offsetting the negative impact to overall customer demand in our
business due to macroeconomic conditions resulting from COVID-19 primarily
during March and April of 2020. Outlet sales decreased $43.6 million to $126.6
million in the nine months ended October 31, 2020 compared to $170.2 million in
the nine months ended November 2, 2019 due to COVID-19 related closures and a
reduction in promotional activity. RH Segment net revenues also decreased in our
Contract business and RH Hospitality operations due to COVID-19 related factors
including a slowdown in commercial purchasing activities, as well as closures
and reduced capacity in our RH Hospitality locations.

                                       51

  Table of Contents

Waterworks net revenues

Waterworks net revenues decreased $14.0 million, or 13.8%, to $87.1 million in
the nine months ended October 31, 2020 compared to $101.0 million in the nine
months ended November 2, 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 $128.5 million, or 15.8%, to $940.4 million
in the nine months ended October 31, 2020 from $811.9 million in the nine months
ended November 2, 2019. As a percentage of net revenues, consolidated gross
margin increased 5.2% to 46.2% of net revenues in the nine months ended
October 31, 2020 from 41.0% of net revenues in the nine months ended
November 2, 2019.

RH Segment gross profit for the nine months ended October 31, 2020 was
negatively impacted by $5.6 million related to product recalls and includes
inventory reserves of $2.4 million related to Outlet inventory buildup resulting
from retail closures in response to the COVID-19 pandemic. RH Segment gross
profit for the nine months ended November 2, 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 and was favorably impacted by $3.8
million related to reserve adjustments associated with product recalls initiated
in prior years.

Excluding the product recall, inventory reserves and accelerated depreciation
adjustments mentioned above, consolidated gross margin would have increased 5.5%
to 46.5% of net revenues in the nine months ended October 31, 2020 from 41.0% of
net revenues in the nine months ended November 2, 2019.

RH Segment gross profit



RH Segment gross profit increased $133.8 million, or 17.4%, to $902.9 million in
the nine months ended October 31, 2020 from $769.1 million in the nine months
ended November 2, 2019. As a percentage of net revenues, RH Segment gross margin
increased 5.4% to 46.3% of net revenues in the nine months ended
October 31, 2020 from 40.9% of net revenues in the nine months ended
November 2, 2019.

Excluding the product recall, inventory reserves and acceleration of
depreciation adjustments mentioned above, RH Segment gross margin would have
increased 5.7% to 46.7% of net revenues in the nine months ended
October 31, 2020 from 41.0% of net revenues in the nine months ended
November 2, 2019. The increase was primarily driven by price increases and
product mix, as well as higher product margins in select categories in our Core
business. Additionally, we had lower Outlet promotional activity during the
period and experienced leverage in our RH Segment occupancy costs.

Waterworks gross profit


Waterworks gross profit decreased $5.3 million, or 12.5%, to $37.5 million in
the nine months ended October 31, 2020 from $42.8 million in the nine months
ended November 2, 2019. As a percentage of net revenues, Waterworks gross margin
increased 0.6% to 43.0% of net revenues in the nine months ended
October 31, 2020 from 42.4% of net revenues in the nine months ended
November 2, 2019.

Selling, general and administrative expenses


Consolidated selling, general and administrative expenses increased $107.1
million, or 19.5%, to $657.2 million in the nine months ended October 31, 2020
compared to $550.1 million in the nine months ended November 2, 2019, primarily
due to a non-cash compensation of $111.2 million related to an option grant made
to Mr. Friedman in October 2020.

                                       52

Table of Contents

RH Segment selling, general and administrative expenses

RH Segment selling, general and administrative expenses increased $110.3 million, or 21.6%, to $620.4 million in the nine months ended October 31, 2020 compared to $510.1 million in the nine months ended November 2, 2019.


RH Segment selling, general and administrative expenses for the nine months
ended October 31, 2020 includes a non-cash compensation of $111.2 million due to
an option grant made to Mr. Friedman in October 2020, 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, $5.6 million related to asset impairments and $3.9 million due to
accelerated asset depreciation.

RH Segment selling, general and administrative expenses for the nine months
ended November 2, 2019 included asset impairments of $2.1 million and
reorganization related costs of $1.1 million, partially offset by gain of $1.5
million related to a sale leaseback transaction, a favorable $1.2 million legal
settlement related to historical freight charges, gain on asset held for sale of
$0.3 million and $0.2 million related to product recalls.

Excluding the option grant made to Mr. Friedman in October 2020, gain and loss
on sale leaseback transactions, reorganization costs, asset impairments,
accelerated depreciation, gain on asset held for sale, legal settlement and
product recall adjustments mentioned above, RH Segment selling, general and
administrative expenses were 24.9% and 27.1% of net revenues for the nine months
ended October 31, 2020 and November 2, 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 due to our decision to not
mail the Fall 2020 Source Books, leverage in employment and employment related
costs, and travel related expenses, partially offset by increased professional
fees, incremental COVID-19 related expenses and credit card fees.

Waterworks selling, general and administrative expenses



Waterworks selling, general and administrative expenses decreased $3.2 million,
or 8.1%, to $36.7 million in the nine months ended October 31, 2020 compared to
$40.0 million in the nine months ended November 2, 2019. Waterworks selling,
general and administrative expenses for the nine months ended October 31, 2020
included $1.6 million related to asset impairments. Waterworks selling, general
and administrative expenses were 40.4% and 39.6% of net revenues for the nine
months ended October 31, 2020 and November 2, 2019, respectively, excluding

the
asset impairments.

Interest expense-net

Interest expense-net decreased $12.5 million to $54.7 million for the nine months ended October 31, 2020 compared to $67.2 million for the nine months ended November 2, 2019. Interest expense-net consisted of the following:




                                                                 Nine Months Ended
                                                            October 31,      November 2,
                                                               2020             2019

                                                                   (in thousands)

Amortization of convertible senior notes debt discount $ 33,810 $ 33,528 Finance lease interest expense

                                    17,887    

16,864


Promissory notes                                                   3,654   

2,519


Amortization of debt issuance costs and deferred
financing fees                                                     2,712            3,315
Other interest expense                                             1,320            1,191
Asset based credit facility                                          344            2,604
Term loans                                                             -           11,605

Capitalized interest for capital projects                        (4,421)   

      (3,390)
Interest income                                                    (603)          (1,041)
Total interest expense-net                                 $      54,703    $      67,195




                                       53

  Table of Contents

(Gain) loss on extinguishment of debt-net



We recognized a $0.2 million gain on extinguishment of debt in the nine months
ended October 31, 2020 related to the maturity and settlement of the 2020 Notes
in July 2020. We incurred a $5.9 million loss on extinguishment of debt in the
nine months ended November 2, 2019 primarily due to the repayment in full of the
Second Lien Term Loan in September 2019, which resulted in a prepayment penalty
of $4.0 million and acceleration of amortization of debt issuance costs of $2.7
million. In addition, we recognized a $1.0 million gain on extinguishment of
debt in the nine months ended November 2, 2019 due to the maturity and
settlement of the 2019 Notes in June 2019 and a $0.2 million loss due to
accelerated debt issuance costs related to the early repayment of a portion

of
the FILO term loan.

Income tax expense

Income tax expense was $66.6 million and $36.8 million in the nine months ended
October 31, 2020 and November 2, 2019, respectively. Our effective tax rate was
32.0% and 19.5% for the nine months ended October 31, 2020 and November 2, 2019,
respectively. The increase in our effective tax rate was significantly impacted
by non-deductible stock-based compensation and higher discrete tax benefits
related to net excess tax windfalls from stock-based compensation in the nine
months ended October 31, 2020 as compared to the nine months ended
November 2, 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.

We have $685 million in aggregate principal amount of convertible notes
outstanding as of October 31, 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

                                       54

Table of Contents

obligations as they become due, meet working capital requirements and fulfill other capital needs for more than the next 12 months.



During the second and third fiscal quarters 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. 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 ongoing COVID-19 health crisis, 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 or resurgences 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 and future time periods.

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.

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 adjust our investments in various business
initiatives including our capital expenditures through the remainder of fiscal
2020 and over the course of fiscal 2021. We anticipate our adjusted capital
expenditures, net of asset sales, to be $140 million to

                                       55

Table of Contents

$160 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 nine months ended October 31, 2020,
adjusted capital expenditures were $116.7 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.

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.



                                       56

  Table of Contents

Cash Flow Analysis

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


                                                                     Nine Months Ended
                                                              October 31,     November 2,
                                                                  2020            2019

                                                                      (in thousands)

Net cash provided by operating activities                     $    347,263    $    210,997
Net cash used in investing activities                             (67,301) 

(70,536)


Net cash used in financing activities                            (230,826) 

(108,008)


Net increase in cash and cash equivalents and restricted
cash equivalents                                                    49,126 

32,450


Cash and cash equivalents and restricted cash equivalents
at end of period                                                    96,784          38,253



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.

For the nine months ended October 31, 2020, net cash provided by operating
activities was $347.3 million and consisted of net income of $141.6 million and
non-cash items of $266.3 million, partially offset by cash used for working
capital and other activities of $60.7 million. Working capital and other
activities consisted primarily of an increase in merchandise inventory of $57.8
million, an increase in prepaid expenses and other assets of $47.3 million, an
increase in landlord assets under construction of $44.9 million, a decrease in
operating lease liabilities of $36.8 million primarily due to payments made
under the related lease agreements, and a decrease in other non-current
obligations of $20.8 million. These decreases in working capital were partially
offset by increases in deferred revenue and customer deposits of $111.4 million
primarily due to strong consumer demand for our products during the second and
third fiscal quarters of 2020.

For the nine months ended November 2, 2019, net cash provided by operating
activities was $211.0 million and consisted of net income of $151.9 million and
non-cash items of $127.3 million, partially offset by a decrease in cash used
for working capital and other activities of $68.3 million. Working capital and
other activities consisted primarily of decreases in operating lease liabilities
of $61.9 million primarily due to payments made under the related lease
agreements, decreases in other current liabilities of $53.0 million, increases
in landlord assets under construction of $49.4 million, decreases in accounts
payable and accrued expense of $41.5 million related to timing of payments, as
well as decreases in other non-current liabilities of $19.1 million. These
decreases to working capital were partially offset by decreases in merchandise
inventories of $102.8 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. Investing activities also
include strategic investments made by the Company.

For the nine months ended October 31, 2020, net cash used in investing
activities was $67.3 million primarily due to investments in retail stores,
information technology and systems infrastructure, and supply chain of $57.6
million, as well as the acquisition of building and land assets of $14.2
million. In August 2020, we completed the acquisition of a business and paid
$13.1 million of the $15.0 million purchase price in the nine months ended
October 31, 2020. In addition, we made $7.5 million of investments in joint
ventures in the nine months ended October 31, 2020. 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 nine months ended November 2, 2019, net cash used in investing
activities was $70.5 million, of which $64.6 million related to investments in
retail stores, information technology and systems infrastructure, and supply
chain.

                                       57

  Table of Contents

In addition, we made a deposit on an asset under construction of $30.0 million,
offset by net proceeds from the sale of building and land of $24.1 million in
the nine months ended November 2, 2019.

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 nine months ended October 31, 2020, net cash used in financing
activities was $230.8 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 also included repayments under promissory
and equipment notes of $10.9 million.

For the nine months ended November 2, 2019, net cash used in financing
activities was $108.0 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.
Net cash used in financing activities included repurchases of approximately 2.2
million shares of our common stock for an aggregate repurchase amount of $250.0
million, as well as net repayments of $57.5 million under the asset based credit
facility. Net cash used in financing activities include borrowings under a
$350.0 million convertible senior notes agreement issued in September 2019,
which provided net proceeds of $304.1 million after taking into consideration
the convertible note hedge and warrant transactions, as well as discounts upon
original issuance and offering costs. Borrowings under finance arrangements also
include net borrowings under the FILO term loan of $90.0 million, $58.7 million
of promissory notes secured by certain equipment, and $30.0 million related to a
promissory note on an asset under construction.

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.

                                       58

Table of Contents


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

$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"). We did not make any repurchases under this program during
the nine months ended October 31, 2020. During the nine months ended November 2,
2019, we repurchased approximately 2.2 million shares of our common stock at an
average price of $115.36 per share, for an aggregate repurchase amount of
approximately $250.0 million under this share repurchase program. As of
October 31, 2020, there was $450 million remaining for future share repurchases
under this program.

Contractual Obligations

As of October 31, 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 other than lease agreements entered into in the normal course of business
(refer to Note 8-Leases).

Off Balance Sheet Arrangements

We have no material off balance sheet arrangements as of October 31, 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.

                                       59

Table of Contents



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
other than the stock-based compensation policy discussed below. 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.

Stock-Based Compensation - Performance-Based Awards



For awards with performance-based criteria, compensation expense is recognized
on an accelerated basis over the requisite service period. The fair value of
each performance-based option award granted is estimated on the date of grant
using a Monte Carlo simulation option pricing model that requires the input of
subjective assumptions regarding the future exercise behavior, expected
volatility and a discount for illiquidity. We determined these assumptions based
on consideration of (i) future exercise behavior based on the historical
observed exercise pattern of the award recipient, (ii) expected volatility based
on our historical observed common stock prices measured over the full trading
history of our common stock and implied volatility based on 180-day average
trading prices of our common stock, and (iii) a discount for illiquidity
estimated using the Finnerty method.



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 that may impact our consolidated financial statements in future reporting periods.

© Edgar Online, source Glimpses