Oxford Industries Reports First Quarter Results

Jun 05, 2012

ATLANTA, June 5, 2012 /PRNewswire/ -- Oxford Industries, Inc. (NYSE: OXM) today announced financial results for its fiscal 2012 first quarter ended April 28, 2012. Consolidated net sales rose 11% to $231.0 million compared to $208.3 million in the first quarter of fiscal 2011. On an adjusted basis, earnings per diluted share from continuing operations increased 5% to $1.12 from $1.07 in the first quarter of fiscal 2011. On a U.S. GAAP basis, earnings per diluted share from continuing operations were $1.09 in the first quarter of fiscal 2012 compared to $1.03 in the same period of the prior year. For reference, tables reconciling U.S. GAAP to adjusted measures are included at the end of this release.

"We are pleased to report excellent first quarter results driven, in particular, by strength in our direct to consumer businesses at Tommy Bahama and Lilly Pulitzer. Perhaps even more significant to our long-term growth strategy were some key store openings that happened during the first quarter. Notably, Lilly Pulitzer opened its first new company-owned store since we acquired them with a store in Charlotte and Tommy Bahama opened its first company-owned international store with an opening in Macau," commented J. Hicks Lanier, Chairman and Chief Executive Officer of Oxford Industries, Inc.

"Our retail expansion has continued in May with the opening of a Lilly Pulitzer store in Atlanta and a Tommy Bahama store in Singapore.  In the next twelve months, Tommy Bahama expects to open, among other locations, high profile stores in New York on Fifth Avenue, Chicago on Michigan Avenue, Hong Kong and the Ginza district of Tokyo. Lilly Pulitzer is slated to open one more store this year and is working on securing leases for additional retail locations."

Mr. Lanier continued, "Continued growth in our direct to consumer business and development of an international business are two critical elements of our strategy to drive long term profitable growth.  We are delighted with the progress we are making on both fronts and believe it bodes well for our future prospects."

Operating Results

Tommy Bahama reported a 15% increase in net sales to $141.1 million for the first quarter of fiscal 2012. The increase in sales was driven by strength in the direct to consumer business, including high single-digit comparable store sales increases in full-price stores, the contribution from additional retail stores and significantly higher e-commerce sales. Increases in wholesale sales also contributed to the solid first quarter performance. Tommy Bahama's operating income rose 8% to $25.6 million, driven by higher sales, but also reflecting the planned  increase in SG&A from expenses associated with the Tommy Bahama international roll-out and the pre-opening costs for the New York store, and costs associated with operating additional retail stores. As of April 28, 2012, Tommy Bahama operated 96 retail stores compared to 89 stores at the end of the first quarter of fiscal 2011.

Lilly Pulitzer's sales in the first quarter of fiscal 2012 rose 19% to $35.6 million reflecting increases in comparable store sales in the upper teens, the addition of one retail store and continued dramatic growth in e-commerce sales. Wholesale sales also increased year over year. The sales strength at Lilly Pulitzer, as well as higher gross margins, resulted in a 35% increase in adjusted operating income to $11.6 million for the first quarter of fiscal 2012. On a U.S. GAAP basis, operating income increased 57% to $11.0 million from $7.0 million in the first quarter of fiscal 2011.

Ben Sherman reported net sales of $17.4 million for the first quarter of fiscal 2012 compared to $19.4 million in the first quarter of 2011. The operating loss for the first quarter was $2.7 million compared to an operating loss of $0.8 million in the first quarter of fiscal 2011. Ben Sherman sales and gross margins continued to be impacted by the economic conditions in the U.K. and Europe, which accounted for approximately 70% of its sales during the first quarter. Gross margins were also negatively impacted by higher product costs.

Net sales for Lanier Clothes were flat at $33.0 million in the first quarter of fiscal 2012 with operating income declining to $4.0 million from $4.7 million in the first quarter of fiscal 2011. The decrease in operating income was primarily due to continued gross margin pressures.

The Corporate and Other operating loss for the first quarter of fiscal 2012 was $5.1 million compared to an operating loss of $4.0 million in the first quarter of fiscal 2011, with the difference primarily due to the impact of LIFO accounting. The first quarter of fiscal 2012 included a LIFO charge of $0.2 million compared to a $0.6 million LIFO credit in the first quarter of fiscal 2011.

Consolidated Results

Consolidated gross margins for the first quarter of fiscal 2012 decreased slightly to 55.9% from 56.5% in the first quarter of fiscal 2011. The year over year comparison reflected higher product costs and the impact of the depressed economic conditions that Ben Sherman faced in its U.K. and European businesses. The Company expects consolidated gross margins to improve in the second half of fiscal 2012 as input cost pressure eases versus the prior year. This easing of cost pressures, along with the anticipated increasing proportion of the higher gross margin Tommy Bahama and Lilly Pulitzer businesses relative to the prior year, is expected to result in expansion of its consolidated gross margin percentage for the year.

SG&A for the first quarter of fiscal 2012 was $100.8 million, or 43.6% of net sales, compared to $91.1 million, or 43.8% of net sales in the first quarter of fiscal 2011. Some leveraging of SG&A was achieved despite $2.4 million of costs in the first quarter associated with the Tommy Bahama international roll-out and the New York store, which is planned to open later this year.

Interest expense for the first quarter of fiscal 2012 decreased 25% to $3.6 million as a result of the Company's repurchase of $45 million of its 11.375% Senior Secured Notes in fiscal 2011. As previously announced, the Company intends to redeem the remaining $105 million of notes in July 2012. To finance the redemption of the notes and ensure adequate liquidity, the Company expects to amend and restate its existing $175 million U.S. revolving credit facility to, among other things, increase the size of the facility and extend the maturity date. As a result of the expected refinancing, the Company expects interest expense for fiscal 2012 to be approximately $9.5 million.

The effective tax rate for the first quarter of fiscal 2012 was 38.3% compared to 34.2% in the prior year. The effective tax rate for the first quarter of fiscal 2012 is more indicative of the anticipated effective tax rate for future periods. 

Balance Sheet & Liquidity

Inventory increased to $86.0 million at April 28, 2012 from $62.8 million at the end of the first quarter of fiscal 2011. The increase was primarily due to anticipated sales growth across all channels of distribution, the operation of additional retail stores, the timing of shipments from vendors and the impact of increased product costs.  

As of April 28, 2012, the Company had $3.5 million of borrowings outstanding under its U.S. revolving credit facility and $6.0 million of borrowings outstanding under its U.K. revolving credit facility. Availability under the U.S. revolving credit facility was approximately $159 million at the end of the first quarter of fiscal 2012. The Company's anticipated capital expenditures for fiscal 2012, including $9.6 million incurred during the first quarter, are expected to approach $60 million. These expenditures are expected to consist primarily of costs associated with additional retail stores, information technology investments, retail store remodeling and distribution center enhancements.

Outlook for Fiscal 2012

Due to better than anticipated first quarter results, continued momentum at Tommy Bahama and Lilly Pulitzer, and the Company's assumptions regarding its refinancing terms, the Company increased its full year outlook for net sales and adjusted earnings per share. For fiscal 2012, the Company expects adjusted earnings per diluted share in a range of $2.85 to $2.95 and net sales of $850 to $865 million. This compares to the Company's prior guidance of $2.70 to $2.80 in adjusted earnings per diluted share and net sales of $840 to $855 million. The adjusted earnings per share guidance excludes the impact of approximately $9 million in charges associated with the expected refinancing of the senior secured notes and approximately $2.4 million associated with a change in the fair value of contingent consideration. On a U.S. GAAP basis, earnings per diluted share for fiscal 2012 are now expected to be between $2.40 and $2.50

For the second quarter, ending on July 28, 2012, the Company anticipates net sales in a range from $200 to $210 million compared to net sales of $180.6 million in the second quarter of fiscal 2011. Adjusted earnings per diluted share are expected to be $0.60 to $0.65 compared to adjusted earnings per diluted share of $0.57 in the second quarter of fiscal 2011. On a U.S. GAAP basis, earnings per diluted share for the second quarter are expected to be between $0.23 and $0.28, which includes the impact of approximately $9 million in charges associated with the expected refinancing of the senior secured notes in July 2012 and a $0.6 million charge associated with a change in the fair value of contingent consideration. 

The earnings estimates for the year include the impact of approximately $12 million of expenses associated with the Tommy Bahama international rollout and the New York store, with approximately $3.1 million of these costs expected to occur in the second quarter.

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 19, 2012. To access the telephone replay, participants should dial 858-384-5517. The access code for the replay is 8086485. A replay of the web cast will also be available following the teleconference on the Company's website at www.oxfordinc.com

About Oxford
Oxford Industries, Inc. is a global apparel company which designs, sources, markets and distributes products bearing the trademarks of its 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®, Dockers® and Ike Behar® 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, particularly in light of general economic uncertainty that continues to prevail, demand for our products, access to capital and/or credit markets on satisfactory terms, 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, 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 28, 2012 under the heading "Risk Factors" and those described from time to time in our future reports filed with the SEC.

OXFORD INDUSTRIES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(in thousands, except par amounts)


April 28,

2012

January 28,

2012

April 30,

2011

               ASSETS




Current Assets:




Cash and cash equivalents

$       5,679

$     13,373

$     47,033

Receivables, net

86,705

59,706

72,263

Inventories, net

85,996

103,420

62,843

Prepaid expenses, net

16,725

19,041

10,912

Deferred tax assets

19,339

19,733

16,266

Assets related to discontinued operations, net

-

-

33,409

Total current assets

214,444

215,273

242,726

Property and equipment, net

97,270

93,206

82,899

Intangible assets, net

165,673

165,193

167,573

Goodwill

16,495

16,495

16,185

Other non-current assets, net

21,107

19,040

21,716

Total Assets

$  514,989

$  509,207

$  531,099

     LIABILITIES AND SHAREHOLDERS' EQUITY




Current Liabilities:




Trade accounts payable and other accrued expenses

$     67,165

$     89,149

$     73,746

Accrued compensation

16,703

23,334

15,558

Income taxes payable

9,212

-

6,289

Contingent consideration earned and payable

2,500

2,500

-

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

6,023

2,571

716

Liabilities related to discontinued operations

-

-

4,949

Total current liabilities

101,603

117,554

101,258

Long-term debt, less current maturities

106,991

103,405

147,228

Non-current contingent consideration

11,245

10,645

11,345

Other non-current liabilities

39,446

38,652

43,703

Non-current deferred income taxes

33,614

34,882

30,231

Commitments and contingencies




Shareholders' Equity:




Common stock, $1.00 par value per common share

16,541

16,522

16,511

Additional paid-in capital

101,090

99,670

96,679

Retained earnings

127,079

111,551

106,700

Accumulated other comprehensive loss

(22,620)

(23,674)

(22,556)

Total shareholders' equity

222,090

204,069

197,334

Total Liabilities and Shareholders' Equity

$  514,989

$  509,207

$  531,099


 

OXFORD INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)
(in thousands, except per share amounts)


First

Quarter

Fiscal

 2012


First

Quarter

Fiscal

2011


Net sales

$     230,953


$     208,308


Cost of goods sold

101,739


90,648


Gross profit

129,214


117,660


SG&A

100,808


91,138


Change in fair value of contingent consideration

600


600


Royalties and other operating income

4,982


4,791


Operating income

32,788


30,713


Interest expense, net

3,603


4,804


Earnings from continuing operations before income taxes

29,185


25,909


Income taxes

11,183


8,849


Earnings from continuing operations

18,002


17,060







Earnings from discontinued operations, net of taxes

-


1,040


Net earnings

$       18,002


$       18,100







Earnings from continuing operations per common share:





Basic

$           1.09


$           1.03


Diluted

$           1.09


$           1.03


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





Basic

$           0.00


$           0.06


Diluted

$           0.00


$           0.06


Net earnings per common share:





Basic

$           1.09


$           1.10


Diluted

$           1.09


$           1.10


Weighted average common shares outstanding:





Basic

16,531


16,515


Diluted

16,552


16,525


Dividends declared per common share

$           0.15


$           0.13



 

OXFORD INDUSTRIES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(in thousands)


First Quarter
F
iscal 2012

First Quarter
Fiscal 2011

Cash Flows From Operating Activities:



Earnings from continuing operations

$      18,002

$      17,060

Adjustments to reconcile earnings from continuing operations to net cash provided by (used in) operating activities:



 Depreciation

5,772

4,821

 Amortization of intangible assets

256

298

Change in fair value of contingent consideration

600

600

Amortization of deferred financing costs and bond discount

376

487

 Stock compensation expense

761

864

 Deferred income taxes

(1,050)

3,819

Changes in working capital, net of acquisitions and dispositions:



 Receivables

(26,638)

(20,962)

 Inventories

17,889

23,003

 Prepaid expenses

2,263

1,110

 Current liabilities

(19,798)

(13,631)

   Other non-current assets

(2,326)

756

   Other non-current liabilities

781

(1,009)

Net cash provided by (used in) operating activities

(3,112)

17,216

Cash Flows From Investing Activities:



Purchases of property and equipment

(9,633)

(3,634)

Net cash used in investing activities

(9,633)

(3,634)

Cash Flows From Financing Activities:



Repayment of revolving credit arrangements

(64,886)

(12,283)

Proceeds from revolving credit arrangements

71,670

12,978

Proceeds from issuance of common stock

680

939

Dividends on common stock

(2,475)

(2,142)

Net cash provided by (used in) financing activities

4,989

(508)

Cash Flows from Discontinued Operations:



Net cash used in discontinued operations

-

(10,413)




Net change in cash and cash equivalents

(7,756)

2,661

Effect of foreign currency translation on cash and cash equivalents

62

278

Cash and cash equivalents at the beginning of year

13,373

44,094

Cash and cash equivalents at the end of period

$         5,679

$      47,033




Supplemental disclosure of cash flow information:



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

$              82

$           306

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

$          (351)

$      27,344


OXFORD INDUSTRIES, INC.
OPERATING GROUP INFORMATION
(UNAUDITED)
(in thousands)


First Quarter

Fiscal 2012


First Quarter

Fiscal 2011

Net Sales




Tommy Bahama

$141,134


$122,903

Lilly Pulitzer

35,633


29,873

Ben Sherman

17,352


19,421

Lanier Clothes

33,007


32,973

Corporate and Other

3,827


3,138

Total Net Sales

$230,953


$208,308

Operating Income




Tommy Bahama

$25,564


$23,770

Lilly Pulitzer

11,012


7,015

Ben Sherman

(2,740)


(826)

Lanier Clothes

4,046


4,725

Corporate and Other

(5,094)


(3,971)

Total Operating Income

$32,788


$30,713

 

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

Set forth below is our reconciliation, in thousands except per share amounts, 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 certain historical periods. 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 2012


 

First Quarter

Fiscal 2011

As reported


Net sales

$

230,953


$

208,308

Gross profit

$

129,214


$

117,660

Gross margin (gross profit as percentage of net sales)


55.9%



56.5%

SG&A

$

100,808


$

91,138

SG&A as percentage of net sales


43.6%



43.8%

Operating income

$

32,788


$

30,713

Operating margin (operating income as percentage of net sales)


14.2%



14.7%

Earnings from continuing operations before income taxes

$

29,185


$

25,909

Earnings from continuing operations

$

18,002


$

17,060

Diluted earnings from continuing operations per common share

$

1.09


$

1.03

Weighted average common shares outstanding — diluted


16,552



16,525

Increase(decrease) in earnings from continuing operations






LIFO accounting adjustment (1)

$

223


$

(602)

Purchase accounting adjustments (2)

$

-


$

996

Change in fair value of contingent consideration (3)

$

600


$

600

Impact of income taxes on adjustments above (4)

$

(313)


$

(338)

Adjustment to earnings from continuing operations

$

510


$

656

As adjusted






Gross profit

$

129,437


$

118,054

Gross margin (gross profit as percentage of net sales)


56.0%



56.7%

SG&A

$

100,808


$

91,138

SG&A as a percentage of net sales


43.6%



43.8%

Operating income

$

33,611


$

31,707

Operating margin (operating income as percentage of net sales)


14.6%



15.2%

Earnings from continuing operations before income taxes

$

30,008


$

26,903

Earnings from continuing operations

$

18,512


$

17,716

Diluted earnings from continuing operations per common share

$

1.12


$

1.07


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

(1)

LIFO accounting adjustment reflects the impact on cost of goods sold in our consolidated statements of
earnings resulting from LIFO accounting adjustments in each period. LIFO accounting adjustments are
included in Corporate and Other for operating group reporting purposes.

(2)

Inventory write-up costs, which are included in cost of goods sold in our consolidated statements of
earnings, reflect the impact of purchase accounting adjustments resulting from the write-up of
inventory at acquisition related to the December 2010 acquisition of the Lilly Pulitzer brand and
operations. These charges were included in cost of goods sold in the Lilly Pulitzer operating group
results of operations. We do not anticipate any purchase accounting adjustments for inventory write-up
costs in future periods. 

(3)

Change in fair value of contingent consideration reflects the statement of earnings impact resulting
from the change in fair value of contingent consideration pursuant to the earnout agreement with the
sellers of the Lilly Pulitzer brand and operations. The periodic assessment of fair value is based on
assumptions regarding the probability of the payment of all or part of the contingent consideration,
cash flows of the Lilly Pulitzer operations and discount rates, among other factors. The change in fair
value of contingent consideration is recorded quarterly with the passage of time as the payment date of
the contingent consideration approaches and additional amounts may also be recognized as an increase
or decrease in the expense as a result of the periodic assessment of fair value. A change in assumptions
could result in a material change to the fair value of the contingent consideration. The change in fair
value of contingent consideration is reflected in the Lilly Pulitzer operating group results of operations.

(4)

Impact of income taxes reflects the estimated earnings from continuing operations tax impact of the
above adjustments based on the estimated effective tax rate on current year earnings, before any
discrete items.


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

Set forth below is our reconciliation, 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 certain historical periods. 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 2012


Operating
income (loss),
as reported

LIFO
accounting
adjustment

Purchase
accounting
charges

Change in
fair value of
contingent
consideration

Operating
income (loss),
as adjusted

Tommy Bahama

$ 25,564

$ -

$ -

$ -

$ 25,564

Lilly Pulitzer (1)

11,012

-

-

600

11,612

Ben Sherman

(2,740)

-

-

-

(2,740)

Lanier Clothes

4,046

-

-

-

4,046

Corporate and Other (2)

(5,094)

223

-

-

(4,871)

Total

$ 32,788

$ 223

$ -

$ 600

$ 33,611




First Quarter of Fiscal 2011


Operating
income (loss),
as reported

LIFO
accounting
adjustment

Purchase
accounting
charges

Change in
fair value of
contingent
consideration

Operating
income (loss),
as adjusted

Tommy Bahama

$ 23,770

$ -

$ -

$ -

$ 23,770

Lilly Pulitzer (1)(3)

7,015

-

996

600

8,611

Ben Sherman

(826)

-

-

-

(826)

Lanier Clothes

4,725

-

-

-

4,725

Corporate and Other (2)

(3,971)

(602)

-

-

(4,573)

Total

$ 30,713

$ (602)

$ 996

$ 600

$ 31,707









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

(1)

Change in fair value of contingent consideration reflects the statement of earnings impact resulting from the change in fair value of contingent consideration pursuant to the earnout agreement with the sellers of the Lilly Pulitzer brand and operations. The periodic assessment of fair value is based on assumptions regarding the probability of the payment of all or part of the contingent consideration, cash flows of the Lilly Pulitzer operations and discount rates, among other factors. The change in fair value of contingent consideration is recorded quarterly with the passage of time as the payment date of the contingent consideration approaches and additional amounts may also be recognized as an increase or decrease in the expense as a result of the periodic assessment of fair value. A change in assumptions could result in a material change to the fair value of the contingent consideration.

(2)

LIFO accounting reflects the impact on cost of goods sold in our consolidated statements of earnings resulting from LIFO accounting adjustments in each period.

(3)

Purchase accounting adjustments reflect the impact of purchase accounting adjustments resulting from the write-up of inventory at acquisition related to the December 2010 acquisition of the Lilly Pulitzer brand and operations. These charges were included in cost of goods sold in the Lilly Pulitzer operating group results of operations. We do not anticipate any purchase accounting adjustments for inventory write-up costs in future periods. 


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

Set forth below is our reconciliation of reported or reportable earnings from continuing operations per diluted share for certain historical and future periods, each presented in accordance with 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. Note that columns may not add due to rounding.


First Quarter
Fiscal 2012


First Quarter
Fiscal 2012


First Quarter
Fiscal 2011


Actual


Guidance (1)


Actual

Earnings from continuing
  operations per diluted share:






U.S. GAAP basis

$1.09


$1.03 - $1.08


$1.03

LIFO accounting adjustment (2)

$0.01


-


$(0.02)

Purchase accounting adjustments (3)

-


-


$0.04

Change in fair value of contingent
  consideration (4)

$0.02


$0.02


$0.02

As adjusted

$1.12


$1.05 - $1.10


$1.07

 


Second
Quarter
Fiscal 2012


Second
Quarter
Fiscal 2011


 

Full Year
Fiscal 2012


 

Full Year
Fiscal 2011


Guidance (5)


Actual


Guidance (5)


Actual

Earnings from continuing
  operations per diluted share:








U.S. GAAP basis

$0.23 - $0.28


$0.21


$2.40 - $2.50


$1.77

LIFO accounting adjustment (2)

-


$0.02


$0.01


$0.23

Purchase accounting
  adjustments (3)

-


-


-


$0.04

Change in fair value of contingent
  consideration (4)

$0.02


$0.02


$0.09


$0.09

Life insurance death benefit
  gain (6)

-


-


-


$(0.07)

Loss on repurchase of senior
  notes (7)(8)

$0.35


$0.32


$0.35


$0.35

As adjusted

$0.60 - $0.65


$0.57


$2.85 - $2.95


$2.41


NOTES TO RECONCILIATIONS OF EARNINGS FROM CONTINUING OPERATIONS PER  DILUTED SHARE PRESENTED IN ACCORDANCE WITH U.S. GAAP TO EARNINGS FROM CONTINUING OPERATIONS PER DILUTED SHARE, AS ADJUSTED (UNAUDITED)

(1)

Guidance as issued on March 27, 2012.

(2)

LIFO accounting reflects the impact, net of income taxes, on earnings from continuing operations per diluted share resulting from LIFO accounting adjustments in each period. No estimate for future LIFO accounting adjustments are reflected in the guidance for any period presented.

(3)

Purchase accounting adjustments reflect the impact, net of income taxes, on earnings from continuing operations per diluted share resulting from the inventory write-up costs, which are included in cost of goods sold in Lilly Pulitzer. The inventory write-up costs reflect the purchase accounting adjustments resulting from the write-up of inventory at acquisition related to the December 2010 acquisition of the Lilly Pulitzer brand and operations. We do not anticipate any purchase accounting adjustments for inventory write-up costs in future periods. 

(4)

Change in fair value of contingent consideration reflects the impact, net of income taxes, on earnings from continuing operations per diluted share resulting from the change in fair value of contingent consideration pursuant to the earnout agreement with the sellers of the Lilly Pulitzer brand and operations. The periodic assessment of fair value is based on assumptions regarding the probability of the payment of all or part of the contingent consideration, cash flows of the Lilly Pulitzer operations and discount rates, among other factors. The change in fair value of contingent consideration is recorded quarterly with the passage of time as the payment date of the contingent consideration approaches and additional amounts may also be recognized as an increase or decrease in the expense as a result of the periodic assessment of fair value. A change in assumptions could result in a material change to the fair value of the contingent consideration.

(5)

Guidance as issued on June 5, 2012.

(6)

Life insurance death benefit gain reflects the impact on earnings from continuing operations per diluted share from the proceeds received related to a corporate owned life insurance policy less the cash surrender value of the policy. The death benefit is non-taxable income.

(7)

Loss on repurchase of senior notes for fiscal 2012 reflects our estimate of the expected charge, net of income taxes, to continuing operations per diluted share associated with the anticipated redemption of our 11.375% Senior Secured Notes in July 2012. These costs include payment of the 5.688% premium, as well as the write-off of applicable deferred financing costs. The actual loss could differ from this estimate depending on various factors.

(8)

Loss on repurchase of senior notes for fiscal 2011 reflects the impact, net of income taxes, on earnings from continuing operations per diluted share resulting from the loss attributable to the repurchase of a portion of our 11.375% Senior Secured Notes. 

 

SOURCE Oxford Industries, Inc.

News Provided by Acquire Media