Attached files

file filename
8-K - 8-K - OXFORD INDUSTRIES INCa11-14457_28k.htm

Exhibit 99.1

 

Oxford Industries, Inc. Press Release

222 Piedmont Avenue, N.E. · Atlanta, Georgia 30308

 

Contact:

Anne M. Shoemaker

Telephone:

(404) 653-1455

Fax:

(404) 653-1545

E-Mail:

ashoemaker@oxfordinc.com

 

 

FOR IMMEDIATE RELEASE

 

  June 7, 2011

 

Oxford Industries Reports First Quarter Results

 

— First Quarter Adjusted EPS Increases to $1.07 versus Year Ago of $0.54 —

 

Raises Guidance for Fiscal 2011

 

Repurchases $40 million Principal Amount of Senior Secured Notes in May 2011

 

ATLANTA, GA — Oxford Industries, Inc. (NYSE:OXM) today announced financial results for its fiscal 2011 first quarter ended April 30, 2011. Consolidated net sales were $208.3 million compared to $163.6 million in the first quarter of fiscal 2010. On an adjusted basis, earnings from continuing operations per diluted share were $1.07 compared to $0.54 in the first quarter of fiscal 2010. Because Oxford acquired Lilly Pulitzer on December 21, 2010, operating activities for Lilly Pulitzer were not included in the Company’s consolidated first quarter fiscal 2010 results. The adjusted earnings per share exclude the impact of purchase accounting charges and LIFO accounting adjustments. For reference, tables reconciling U.S. GAAP to adjusted measures are included at the end of this release. On a U.S. GAAP basis, earnings from continuing operations per diluted share were $1.03 in the first quarter of fiscal 2011 compared to $0.52 in the same period of the prior year.

 

“We are very happy with our results for the quarter, which were exceptionally strong at Tommy Bahama, Lilly Pulitzer and Lanier Clothes. We are particularly pleased with the outstanding performance of our direct to consumer businesses as both comp store and e-commerce sales remained strong throughout the first quarter. The Tommy Bahama team continues to do a superb job of expanding its full price, direct to consumer business,” commented J. Hicks Lanier, Chairman and Chief Executive Officer of Oxford Industries, Inc.

 

“With Lilly Pulitzer’s resort chic positioning, the first quarter is the biggest and most important for the brand and the results exceeded our expectations in all channels of distribution. The Spring/Summer product is clearly resonating with an expanding base of consumers to yield outstanding profitability. The integration of Lilly Pulitzer onto our corporate support platform is going very well and we continue to be impressed with the quality and talent of the people.”

 

(More)

 



 

Mr. Lanier continued, “We finished the first quarter with a great deal of momentum, but are certainly cognizant of the macro-economic deterioration in recent weeks and have factored that into our outlook for the balance of the year. We believe that our focus on strengthening our brands by further developing the direct to consumer businesses and being selective in wholesale distribution will serve our shareholders well.”

 

Operating Results

 

Tommy Bahama reported net sales of $122.9 million for the first quarter of fiscal 2011 compared to $109.1 million in the first quarter of fiscal 2010. The increase in sales was primarily due to strong comparable store sales increases, higher e-commerce sales and sales from additional stores. Tommy Bahama’s operating income for the first quarter was $23.8 million compared to $17.9 million in the first quarter of 2010. The increase in operating income resulted from increased sales and improved gross margins due to direct to consumer sales representing a greater proportion of Tommy Bahama sales. As of April 30, 2011, Tommy Bahama operated 89 retail stores compared to 84 stores at the end of the first quarter of fiscal 2010.

 

Lilly Pulitzer’s first quarter of fiscal 2011 results were very strong, with sales of $29.9 million and operating income of $7.0 million. Lilly Pulitzer’s first quarter of fiscal 2011 reflected increased sales in all channels of distribution including wholesale, retail and e-commerce. Operating income was negatively impacted by purchase accounting charges, including a $1.0 million charge to cost of goods sold resulting from the write-up of acquired inventory and a $0.6 million charge related to the change in the fair value of contingent consideration.

 

Ben Sherman reported net sales of $19.4 million for the first quarter of fiscal 2011 compared to $22.2 million in the first quarter of 2010. The decrease in sales was primarily due to reduced sales to certain moderate department stores in the first quarter of fiscal 2011. Additionally, the first quarter of fiscal 2010 included $1.6 million of sales related to the previously exited women’s and footwear businesses with no such sales in the first quarter of fiscal 2011. These factors were partially offset by a 5.2% increase in the average exchange rate of the British pound sterling versus the United States dollar. Ben Sherman reported an operating loss of $0.8 million in the first quarter compared to operating income of $0.5 million in the first quarter of 2010. The operating loss was primarily the result of decreased sales, which had a deleveraging effect on the existing cost structure.

 

Net sales for Lanier Clothes were $33.0 million in the first quarter of fiscal 2011 compared to $30.4 million in the first quarter of fiscal 2010. The increase in sales was due to increases in the branded businesses, partially offset by decreases in private label sales. For the quarter, Lanier Clothes reported operating income of $4.7 million compared to operating income of $4.4 million in the first quarter of fiscal 2010. The increase in operating income was primarily due to the increase in sales.

 

(More)

 



 

The Corporate and Other operating loss for the first quarter of fiscal 2010 was $4.0 million compared to an operating loss of $7.8 million in the first quarter of fiscal 2010. The first quarter of fiscal 2011 included a LIFO accounting credit of $0.6 million compared to a LIFO accounting charge of $0.7 million in the first quarter of fiscal 2010. The first quarter of fiscal 2011 benefitted from decreased employment costs and the inclusion of transition services income related to the Company’s former Oxford Apparel Group.

 

Consolidated gross margins for the first quarter of fiscal 2011 increased to 56.5% from 54.8% in the first quarter of fiscal 2010. Gross margins improved primarily due to changes in the sales mix compared to the first quarter of fiscal 2010. The first quarter of fiscal 2011 included the addition of Lilly Pulitzer, an increased proportion of direct to consumer sales at Tommy Bahama and the positive net impact of LIFO accounting. The increase in gross margins was partially offset by the impact of the $1.0 million write-up of Lilly Pulitzer inventory described above.

 

SG&A for the first quarter of fiscal 2011 increased to $90.8 million, or 43.6% of net sales, from $78.0 million, or 47.7% of net sales, in the first quarter of fiscal 2010. The increase in SG&A was due to the inclusion of $10.0 million of Lilly Pulitzer SG&A and the incremental costs associated with operating additional Tommy Bahama retail stores. The decrease in SG&A as a percentage of sales reflects greater operating leverage due to higher sales.

 

Royalties and other operating income for the first quarter of fiscal 2011 was $4.8 million compared to $3.5 million in the first quarter of fiscal 2010. The increase was primarily due to increased royalty income in both Tommy Bahama and Ben Sherman as well as royalty income associated with the recently acquired Lilly Pulitzer business.

 

The effective tax rate for the first quarter of fiscal 2011 was 34.2% compared to 14.8% in the prior year. The prior year rate was significantly impacted by lower earnings levels in fiscal 2010 and the magnitude of discrete items. The effective tax rate for the first quarter of fiscal 2011 is a better indicator of the anticipated effective tax rate for future periods.

 

Balance Sheet & Liquidity

 

As of April 30, 2011, the Company had no borrowings outstanding under its U.S. revolving credit facility and $47.0 million of cash. The Company’s anticipated capital expenditures for fiscal 2011, including $3.6 million incurred during the first quarter, are expected to be approximately $35 million. These expenditures are expected to consist primarily of costs associated with additional retail stores, retail store remodeling, information technology investments and distribution center enhancements.

 

Subsequent Event — Repurchase of Senior Secured Notes

 

In May 2011, the Company repurchased, in a privately negotiated transaction, $40.0 million in aggregate principal amount of its 11.375% Senior Secured Notes due 2015 for

 

(More)

 



 

approximately $46.6 million, plus accrued interest, using cash on hand. The repurchase of the 11.375% Senior Secured Notes and related non-cash write-off of approximately $1.6 million of unamortized deferred financing costs and discount resulted in a loss of approximately $8.2 million, which will be reflected in the consolidated financial statements for the second quarter of fiscal 2011. After completion of the transaction, $110.0 million aggregate principal amount of 11.375% Senior Secured Notes remain outstanding. The lower principal amount resulting from this transaction will reduce interest expense by $0.03 per share in the second quarter of fiscal 2011 and $0.05 per share for each quarter thereafter.

 

Outlook for Fiscal 2011

 

The Company increased its full year outlook for sales and earnings per share. For fiscal 2011, it expects adjusted earnings from continuing operations per diluted share in a range of $2.15 to $2.25 and net sales of $730 to $745 million. This guidance reflects the positive impact for the fiscal year on interest expense of $0.13 per share related to the repurchase of the 11.375% Senior Secured Notes. This compares to the Company’s prior guidance of $1.95 to $2.05 in adjusted earnings per diluted share and net sales of $725 to $740 million. The adjusted earnings per share from continuing operations excludes the impact of purchase accounting charges, LIFO accounting adjustments and the loss on the repurchase of the 11.375% Senior Secured Notes.

 

For the second quarter, ending on July 30, 2011, the Company anticipates net sales in a range from $172 to $182 million compared to net sales of $143.0 million in the second quarter of fiscal 2010. Adjusted earnings from continuing operations per diluted share are expected to be $0.48 to $0.53 compared to adjusted earnings per diluted share of $0.32 in the second quarter of fiscal 2010. This guidance reflects the positive impact for the quarter of $0.03 per share on interest expense related to the repurchase of the 11.375% Senior Secured Notes. The adjusted EPS excludes the impact of purchase accounting charges, LIFO accounting adjustments and the loss on the repurchase of the 11.375% Senior Secured Notes.

 

Conference Call

 

The Company will hold a conference call with senior management to discuss its financial results at 4:30 p.m. ET today. A live web cast of the conference call will be available on the Company’s website at www.oxfordinc.com. Please visit the website at least 15 minutes before the call to register for the teleconference web cast and download any necessary software. A replay of the call will be available through June 21, 2011. To access the telephone replay, participants should dial 858-384-5517. The access code for the replay is 9881085. A replay of the web cast will also be available following the teleconference on the Company’s website at www.oxfordinc.com.

 

(More)

 



 

About Oxford

 

Oxford Industries, Inc. is an international apparel design, sourcing and marketing company featuring a diverse portfolio of owned and licensed brands.  Oxford’s brands include Tommy Bahama®, Lilly Pulitzer®, Ben Sherman®, Oxford Golf®, Arnold Brant® and Billy London®. The Company also holds exclusive licenses to produce and sell certain product categories under the Kenneth Cole®, Geoffrey Beene® and Dockers® labels.  The Company operates retail stores, restaurants and Internet websites. The Company also has license arrangements with select third parties to produce and sell certain product categories under its Tommy Bahama, Lilly Pulitzer and Ben Sherman brands. Oxford’s wholesale customers include department stores, specialty stores, national chains, specialty catalogs and Internet retailers. Oxford’s stock has traded on the New York Stock Exchange since 1964 under the symbol OXM. For more information, please visit Oxford’s website at www.oxfordinc.com.

 

CAUTIONARY STATEMENTS REGARDING FORWARD-LOOKING STATEMENTS

 

This press release may include statements that are forward-looking statements within the meaning of the federal securities laws. Generally, the words “believe,” “expect,” “intend,” “estimate,” “anticipate,” “project,” “will” and similar expressions identify forward-looking statements, which generally are not historical in nature. We intend for all forward-looking statements contained herein or on our website, and all subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf, to be covered by the safe harbor provisions for forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and the provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (which Sections were adopted as part of the Private Securities Litigation Reform Act of 1995). Important assumptions relating to these forward-looking statements include, among others, assumptions regarding the impact of economic conditions on consumer demand and spending, demand for our products, timing of shipments requested by our wholesale customers, expected pricing levels, competitive conditions, the timing and cost of planned capital expenditures, costs of products and raw materials we purchase, costs of labor, access to capital and/or credit markets, acquisition and disposition activities, expected outcomes of pending or potential litigation and regulatory actions and disciplined execution by key management. Forward-looking statements reflect our current expectations, based on currently available information, and are not guarantees of performance. Although we believe that the expectations reflected in such forward-looking statements are reasonable, these expectations could prove inaccurate as such statements involve risks and uncertainties, many of which are beyond our ability to control or predict. Should one or more of these risks or uncertainties, or other risks or uncertainties not currently known to us or that we currently deem to be immaterial, materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. Important factors relating to these risks and uncertainties include, but are not limited to, those described in Part I, Item 1A. contained in our Annual Report on Form 10-K for the period ended January 29, 2011 under the heading “Risk Factors” and those described from time to time in our future reports filed with the SEC.

 

(More)

 



 

OXFORD INDUSTRIES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(in thousands, except per share amounts)

 

 

 

First Quarter
Fiscal 2011

 

First Quarter
Fiscal 2010

 

Net sales

 

$

208,308

 

$

163,625

 

Cost of goods sold

 

90,648

 

73,918

 

Gross profit

 

117,660

 

89,707

 

SG&A

 

90,840

 

78,009

 

Amortization of intangible assets

 

298

 

240

 

Change in fair value of contingent consideration

 

600

 

 

 

 

91,738

 

78,249

 

Royalties and other operating income

 

4,791

 

3,513

 

Operating income

 

30,713

 

14,971

 

Interest expense, net

 

4,804

 

4,967

 

Earnings from continuing operations before income taxes

 

25,909

 

10,004

 

Income taxes

 

8,849

 

1,480

 

Earnings from continuing operations

 

17,060

 

8,524

 

 

 

 

 

 

 

Earnings from discontinued operations, net of taxes

 

1,040

 

3,973

 

Net earnings

 

$

18,100

 

$

12,497

 

Earnings from continuing operations, net of taxes per common share:

 

 

 

 

 

Basic

 

$

1.03

 

$

0.52

 

Diluted

 

$

1.03

 

$

0.52

 

Earnings from discontinued operations, net of taxes per common share:

 

 

 

 

 

Basic

 

$

0.06

 

$

0.24

 

Diluted

 

$

0.06

 

$

0.24

 

Net earnings per common share:

 

 

 

 

 

Basic

 

$

1.10

 

$

0.76

 

Diluted

 

$

1.10

 

$

0.76

 

Weighted average common shares outstanding:

 

 

 

 

 

Basic

 

16,515

 

16,491

 

Dilution

 

10

 

12

 

Diluted

 

16,525

 

16,503

 

Dividends declared per common share

 

$

0.13

 

$

0.11

 

 

(More)

 



 

OXFORD INDUSTRIES, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

(in thousands, except par amounts)

 

 

 

April 30,
2011

 

January 29,
2011

 

May 1,
2010

 

ASSETS

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

47,033

 

$

44,094

 

$

18,823

 

Receivables, net

 

72,263

 

50,177

 

61,423

 

Inventories, net

 

62,843

 

85,338

 

45,790

 

Prepaid expenses, net

 

10,912

 

12,554

 

12,041

 

Deferred tax assets

 

16,266

 

19,005

 

15,397

 

Assets related to discontinued operations, net

 

33,409

 

57,745

 

51,372

 

Total current assets

 

242,726

 

268,913

 

204,846

 

Property and equipment, net

 

82,899

 

83,895

 

75,404

 

Intangible assets, net

 

167,573

 

166,680

 

136,015

 

Goodwill

 

16,185

 

16,866

 

 

Other non-current assets, net

 

21,716

 

22,117

 

17,369

 

Total Assets

 

$

531,099

 

$

558,471

 

$

433,634

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

Trade accounts payable and other accrued expenses

 

$

73,746

 

$

83,211

 

$

61,288

 

Accrued compensation

 

15,558

 

23,095

 

15,213

 

Income taxes payable

 

6,289

 

 

5,808

 

Short-term debt and current maturities of long-term debt

 

716

 

 

2,856

 

Liabilities related to discontinued operations

 

4,949

 

40,785

 

11,354

 

Total current liabilities

 

101,258

 

147,091

 

96,519

 

Long-term debt, less current maturities

 

147,228

 

147,065

 

146,572

 

Other non-current liabilities

 

55,048

 

55,441

 

47,825

 

Non-current deferred income taxes

 

30,231

 

28,846

 

28,192

 

Commitments and contingencies

 

 

 

 

 

 

 

Shareholders’ Equity:

 

 

 

 

 

 

 

Common stock, $1.00 par value per common share

 

16,511

 

16,511

 

16,526

 

Additional paid-in capital

 

96,679

 

96,597

 

93,131

 

Retained earnings

 

106,700

 

90,739

 

30,036

 

Accumulated other comprehensive loss

 

(22,556

)

(23,819

)

(25,167

)

Total shareholders’ equity

 

197,334

 

180,028

 

114,526

 

Total Liabilities and Shareholders’ Equity

 

$

531,099

 

$

558,471

 

$

433,634

 

 

(More)

 



 

OXFORD INDUSTRIES, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

(in thousands)

 

 

 

First Quarter
Fiscal 2011

 

First Quarter
Fiscal 2010

 

Cash Flows From Operating Activities:

 

 

 

 

 

Earnings from continuing operations

 

$

17,060

 

$

8,524

 

Adjustments to reconcile earnings from continuing operations to net cash provided by operating activities:

 

 

 

 

 

Depreciation

 

4,809

 

4,310

 

Amortization of intangible assets

 

298

 

240

 

Change in fair value of contingent consideration

 

600

 

 

Amortization/write-off of deferred financing costs and bond discount

 

487

 

488

 

Stock compensation expense

 

864

 

1,578

 

Loss on sale of property and equipment

 

12

 

2

 

Deferred income taxes

 

3,819

 

(1,433

)

Changes in working capital, net of acquisitions and dispositions:

 

 

 

 

 

Receivables

 

(20,962

)

(17,340

)

Inventories

 

23,003

 

11,824

 

Prepaid expenses

 

1,110

 

(1,679

)

Current liabilities

 

(13,631

)

5,052

 

Other non-current assets

 

756

 

(309

)

Other non-current liabilities

 

(1,009

)

(1,618

)

Net cash provided by operating activities

 

17,216

 

9,639

 

Cash Flows From Investing Activities:

 

 

 

 

 

Purchases of property and equipment

 

(3,634

)

(1,540

)

Net cash used in investing activities

 

(3,634

)

(1,540

)

Cash Flows From Financing Activities:

 

 

 

 

 

Repayment of revolving credit arrangements

 

(12,283

)

(22,350

)

Proceeds from revolving credit arrangements

 

12,978

 

25,233

 

Proceeds from issuance of common stock

 

939

 

115

 

Dividends on common stock

 

(2,142

)

(1,821

)

Net cash (used in) provided by financing activities

 

(508

)

1,177

 

Cash Flows from Discontinued Operations:

 

 

 

 

 

Net operating cash flows (used in) provided by discontinued operations

 

(10,413

)

1,478

 

Net investing cash flows provided by (used in) discontinued operations

 

 

(21

)

Net cash provided by discontinued operations

 

(10,413

)

1,457

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

2,661

 

10,733

 

Effect of foreign currency translation on cash and cash equivalents

 

278

 

(198

)

Cash and cash equivalents at the beginning of year

 

44,094

 

8,288

 

Cash and cash equivalents at the end of the period

 

$

47,033

 

$

18,823

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

Cash paid for interest, net, including interest paid for discontinued operations

 

$

306

 

$

286

 

Cash paid for income taxes, including income taxes paid for discontinued operations

 

$

27,344

 

$

3,404

 

 

(More)

 



 

OXFORD INDUSTRIES, INC.

OPERATING GROUP INFORMATION

(UNAUDITED)

(in thousands)

 

 

 

First Quarter
Fiscal 2011

 

First Quarter
Fiscal 2010

 

Net Sales

 

 

 

 

 

Tommy Bahama

 

$

122,903

 

$

109,105

 

Lilly Pulitzer

 

29,873

 

 

Ben Sherman

 

19,421

 

22,154

 

Lanier Clothes

 

32,973

 

30,428

 

Corporate and Other

 

3,138

 

1,938

 

Total

 

$

208,308

 

$

163,625

 

Operating Income (Loss)

 

 

 

 

 

Tommy Bahama

 

$

23,770

 

$

17,861

 

Lilly Pulitzer

 

7,015

 

 

Ben Sherman

 

(826

)

522

 

Lanier Clothes

 

4,725

 

4,359

 

Corporate and Other

 

(3,971

)

(7,771

)

Total Operating Income

 

30,713

 

14,971

 

Interest expense, net

 

4,804

 

4,967

 

Earnings From Continuing Operations Before Income Taxes

 

$

25,909

 

$

10,004

 

 

(More)

 



 

RECONCILIATION OF CERTAIN OPERATING RESULTS INFORMATION PRESENTED IN ACCORDANCE WITH U.S. GAAP TO CERTAIN OPERATING RESULTS, AS ADJUSTED

 

Set forth below is our reconciliation of certain operating results information, presented in accordance with generally accepted accounting principles, or U.S. GAAP, to the operating results information, as adjusted, for the first quarter of fiscal 2011 and the first quarter of fiscal 2010. We believe that investors often look at ongoing operations as a measure of assessing performance and as a basis for comparing past results against future results. Therefore, we believe that presenting our operating results, as adjusted, provides useful information to investors because this allows investors to make decisions based on our ongoing operations. We use the operating results, as adjusted, to discuss our business with investment institutions, our board of directors and others. Further, we believe that presenting our results, as adjusted, provides useful information to investors because this allows investors to compare our results for the periods presented to other periods.

 

 

 

First Quarter
Fiscal 2011

 

First Quarter
Fiscal 2010

 

 

 

(in thousands, except per share
amounts)

 

As reported

 

 

 

 

 

Net sales

 

$

208,308

 

$

163,625

 

Gross profit

 

$

117,660

 

$

89,707

 

Gross margin (1)

 

56.5

%

54.8

%

Operating income

 

$

30,713

 

$

14,971

 

Operating margin (2)

 

14.7

%

9.1

%

Earnings from continuing operations before income taxes

 

$

25,909

 

$

10,004

 

Earnings from continuing operations

 

$

17,060

 

$

8,524

 

Diluted earnings from continuing operations per common share

 

$

1.03

 

$

0.52

 

Weighted average common shares outstanding — diluted

 

16,525

 

16,503

 

Increase/(decrease) in earnings from continuing operations

 

 

 

 

 

LIFO accounting adjustments impacting gross profit (3)

 

$

(602

)

$

651

 

Purchase accounting charges:

 

 

 

 

 

Inventory write-up cost impacting gross profit (4)

 

$

996

 

$

 

Change in fair value of contingent consideration impacting operating income (5)

 

$

600

 

$

 

Impact of income taxes (6)

 

$

(338

)

$

(208

)

Adjustment to earnings from continuing operations

 

$

656

 

$

443

 

As adjusted

 

 

 

 

 

Net sales

 

$

208,308

 

$

163,625

 

Gross profit

 

$

118,054

 

$

90,358

 

Gross margin (1)

 

56.7

%

55.2

%

Operating income

 

$

31,707

 

$

15,622

 

Operating margin (2)

 

15.2

%

9.5

%

Earnings from continuing operations before income taxes

 

$

26,903

 

$

10,655

 

Earnings from continuing operations

 

$

17,716

 

$

8,967

 

Diluted earnings from continuing operations per common share

 

$

1.07

 

$

0.54

 

Weighted average common shares outstanding — diluted

 

16,525

 

16,503

 

 

(More)

 



 

NOTES TO RECONCILIATION OF CERTAIN OPERATING RESULTS INFORMATION PRESENTED IN ACCORDANCE WITH U.S. GAAP TO CERTAIN OPERATING RESULTS, AS ADJUSTED

 


(1)         Gross margin is calculated as gross profit, as a percentage of net sales.

(2)         Operating margin is calculated as operating income, as a percentage of net sales.

(3)         LIFO accounting adjustments reflect the net impact on cost of goods sold in Corporate and Other resulting from LIFO accounting in each period.

(4)         Inventory write-up cost included in cost of goods sold includes the impact of purchase accounting adjustments resulting from the write-up of inventory at acquisition related to the December 2010 acquisition of Lilly Pulitzer, which is recognized in our statement of operations as the acquired inventory is sold. No additional amounts related to the inventory write-up are expected to be incurred in periods subsequent to the first quarter of fiscal 2011 as the entire $1.8 million recognized at acquisition has been expensed during the fourth quarter of fiscal 2010 and the first quarter of fiscal 2011. These charges were reflected in the Lilly Pulitzer operating group results of operations.

(5)         Change in fair value of contingent consideration reflects the statement of operations impact resulting from the change in fair value of contingent consideration pursuant to the earnout agreement with the sellers of Lilly Pulitzer. Pursuant to the purchase method of accounting, the fair value of contingent consideration, if any, is reflected in the opening balance sheet of the acquired company. This amount must be reassessed periodically and recorded at fair value. Changes in the estimated fair value of the contingent consideration, if any, is recognized in the statement of operations. The fair value is based on assumptions regarding the probability of the payment of the $20 million of contingent consideration, cash flows of the Lilly Pulitzer operations and discount rates, among other factors. Change in fair value of contingent consideration is expected to be recorded with the passage of time as the payment date of the contingent consideration approaches. Additionally, change in the fair value of contingent consideration will be recognized periodically as an increase or decrease in the expense as more information about certain assumptions included in the fair value calculation is obtained.

(6)         Impact of income taxes reflects the estimated net income tax impact of the adjustments above.

 

(More)

 



 

RECONCILIATION OF OPERATING INCOME (LOSS), IN ACCORDANCE WITH U.S. GAAP TO OPERATING INCOME (LOSS), AS ADJUSTED

 

Set forth below are our reconciliations, in thousands, of operating income (loss) for each operating group and in total, calculated in accordance with U.S. GAAP, to operating income (loss), as adjusted for the first quarter of fiscal 2011 and the first quarter of fiscal 2010. We believe that investors often look at ongoing operating group operating income (loss) as a measure of assessing performance and as a basis for comparing past results against future results. Therefore, we believe that presenting our operating income (loss), as adjusted, provides useful information to investors because this allows investors to make decisions based on our ongoing operating group results. We use the operating income (loss), as adjusted, to discuss our operating groups with investment institutions, our board of directors and others. Further, we believe that presenting our operating results, as adjusted, provides useful information to investors because this allows investors to compare our operating group operating income (loss) for the periods presented to other periods.

 

First Quarter of Fiscal 2011

(in thousands)

 

 

 

Operating income

 

LIFO accounting
adjustments

 

Purchase
accounting
adjustments

 

Operating income

 

 

 

(loss), as reported

 

(1)

 

(2)

 

(loss), as adjusted

 

Tommy Bahama

 

$

23,770

 

$

 

$

 

$

23,770

 

Lilly Pulitzer

 

7,015

 

 

1,596

 

8,611

 

Ben Sherman

 

(826

)

 

 

(826

)

Lanier Clothes

 

4,725

 

 

 

4,725

 

Corporate and Other

 

(3,971

)

(602

)

 

(4,573

)

Total

 

$

30,713

 

$

(602

)

$

1,596

 

$

31,707

 

 

First Quarter of Fiscal 2010

(in thousands)

 

 

 

Operating income

 

LIFO accounting
adjustments

 

Operating income

 

 

 

(loss), as reported

 

(1)

 

(loss), as adjusted

 

Tommy Bahama

 

$

17,861

 

$

 

$

17,861

 

Lilly Pulitzer

 

 

 

 

Ben Sherman

 

522

 

 

522

 

Lanier Clothes

 

4,359

 

 

4,359

 

Corporate and Other

 

(7,771

)

651

 

(7,120

)

Total

 

$

14,971

 

$

651

 

$

15,622

 

 


(1)          LIFO accounting adjustments reflect the impact of all LIFO accounting adjustments recorded during the period.

(2)          Purchase accounting adjustments consist of the $1.0 million cost of goods sold charge related to the write-up of inventory and $0.6 million of change in fair value of contingent consideration, both of which are included in Lilly Pulitzer. Both of these charges resulted from the application of the purchase method of accounting to the Lilly Pulitzer acquisition on December 21, 2010.

 

(More)

 



 

RECONCILIATION OF EARNINGS FROM CONTINUING OPERATIONS PER SHARE PRESENTED IN ACCORDANCE WITH U.S. GAAP TO EARNINGS PER SHARE, AS ADJUSTED

 

Set forth below is our reconciliation of reported earnings from continuing operations per diluted share for the first quarter of fiscal 2011, the projected earnings from continuing operations per diluted share for the first quarter of fiscal 2011, the reported earnings from continuing operations per diluted share for the first quarter of fiscal 2010, the projected earnings from continuing operations per diluted share for the second quarter of fiscal 2011, the reported earnings from continuing operations per diluted share and the projected earnings from continuing operations per diluted share for the full year of fiscal 2011, each presented in accordance with generally accepted accounting principles, or U.S. GAAP, to the earnings per diluted share, as adjusted, for each respective period. We believe that investors often look at ongoing operations as a measure of assessing performance and as a basis for comparing past results against future results. Therefore, we believe that presenting our earnings per diluted share, as adjusted, provides useful information to investors because this allows investors to make decisions based on our ongoing operations. We use the earnings per diluted share, as adjusted, to discuss our business with investment institutions, our board of directors and others. Further, we believe that presenting earnings per diluted share, as adjusted, provides useful information to investors because this allows investors to compare our results for the periods presented to other periods.

 

 

 

First
Quarter
Fiscal 2011

 

First
Quarter
Fiscal 2011

 

First
Quarter
Fiscal 2010

 

Second
Quarter
Fiscal 2011

 

Second
Quarter
Fiscal 2010

 

Full
Year
Fiscal 2011

 

 

 

Actual

 

Guidance(1)

 

Actual

 

Guidance

 

Actual

 

Guidance

 

Earnings from continuing operations per diluted share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. GAAP basis

 

$

1.03

 

$0.89 - $0.99

 

$

0.52

 

$0.14 - $0.19

 

$

0.28

 

$1.71 - $1.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of purchase accounting (2)

 

$

0.06

 

$0.06

 

 

$0.02

 

 

$0.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIFO accounting adjustments (3)

 

$

(0.02

)

 

$

0.02

 

 

$

0.04

 

$(0.02)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on repurchase of Senior Secured Notes (4)

 

 

 

 

$0.32

 

 

$0.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

 

$

1.07

 

$0.95 - $1.05

 

$

0.54

 

$0.48 - $0.53

 

$

0.32

 

$2.15 - $2.25

 

 

(More)

 



 

NOTES TO RECONCILIATION OF PROJECTED EARNINGS PER SHARE PRESENTED IN ACCORDANCE WITH U.S. GAAP TO PROJECTED EARNINGS PER SHARE, AS ADJUSTED

 


(1)          Guidance as issued on March 29, 2011.

(2)          Impact of purchase accounting reflects the impact, net of income taxes, on earnings from continuing operations per diluted share related to purchase accounting during each respective period. The amounts included in the first quarter fiscal 2011 amounts reflect amounts incurred, while the amounts for all other periods reflect the anticipated amount for that period. The purchase accounting adjustments for the first quarter of fiscal 2011 include (1) the $1.0 million additional cost of goods sold incurred during the first quarter of fiscal 2011 as the remaining write-up of inventory was expensed as the acquired inventory was sold and (2) the $0.6 million charge related to the change in the fair value of contingent consideration. The amount for the remainder of fiscal 2011 includes $0.6 million of charges related to the change in fair value of contingent consideration in each of the second quarter, third quarter and fourth quarter of fiscal 2011. The amounts ultimately recognized in fiscal 2011 for change in fair value of contingent consideration may be materially different than the estimates as the purchase price allocation of fair value is finalized during fiscal 2011 and as we periodically assess the fair value of the contingent consideration.

(3)          LIFO accounting adjustments reflect the impact, net of income taxes, on earnings from continuing operations per diluted share related to LIFO accounting adjustments recorded during the historical periods. No estimate for LIFO accounting adjustments are reflected in the guidance for any period presented.

(4)          The loss, reflects the impact, net of income taxes, on earnings from continuing operations per diluted share related to the repurchase of $40 million aggregate principal amount of 11.375% Senior Secured Notes reflects payment of a $6.6 million premium on the bond repurchase and $1.6 million write-off of unamortized deferred financing costs and bond discount. The total loss from the repurchase of the 11.375% Senior Secured Notes was $8.2 million.

 

(XXXX)