Oxford Industries Reports Fiscal 2012 Results and Issues Fiscal 2013 Guidance
In the fourteen-week fourth quarter of fiscal 2012, consolidated net sales rose 18% to
For the full year, GAAP earnings per share increased to
"We are very pleased with the 2012 performance of our two largest brands,
"Needless to say, Ben Sherman's operating results in fiscal 2012 were extremely disappointing. Missteps in the execution of our strategy coupled with a difficult consumer market in the
Operating Group Results
The strong financial performance of
GAAP operating income for fiscal 2012 at
At
Lanier Clothes Fiscal 2012 net sales for Lanier Clothes decreased slightly to
Net sales in the fourth quarter of fiscal 2012 increased 13% to
Ben Sherman In fiscal 2012, net sales for Ben Sherman fell 10% to
The increase in the operating loss in the fourth quarter of fiscal 2012 was primarily due to lower wholesale sales, lower gross margins and severance costs as well as the impact of the difficult economic conditions in the
Corporate and Other For fiscal 2012, Corporate and Other operating results, as adjusted, were a loss of
For the fourth quarter of fiscal 2012, Corporate and Other operating results, as adjusted, were a loss of
Consolidated Operating Results
Net Sales For fiscal 2012, consolidated net sales rose 13% to
Gross Profit and Margins For fiscal 2012, consolidated gross margins increased 50 basis points to 54.9% primarily due to the impact of LIFO accounting. Gross profit for the year rose to
SG&A For fiscal 2012, SG&A was
Royalties and Other Income Royalties and other income was
Operating Income For fiscal 2012, consolidated operating income, as adjusted, increased to
Interest Expense For fiscal 2012, interest expense declined 45% to
Income Taxes For fiscal 2012, the Company's effective tax rate rose to 38.5% compared to 32.8% in fiscal 2011. For the fourth quarter of fiscal 2012, the effective tax rate increased to 40.6% from 30.0% in the fourth quarter of fiscal 2011. The fourth quarter of fiscal 2012 was negatively impacted by the Company's inability to recognize a tax benefit for losses in foreign jurisdictions while the fourth quarter of fiscal 2011 benefited from certain favorable items.
Cash Flow From Operations For fiscal 2012, cash flow from operations increased 51% to
Balance Sheet and Liquidity
Total inventories at
As of
The Company's capital expenditures for fiscal 2012 were
Dividend
The Company announced that its Board of Directors has declared a cash dividend of
Outlook for Fiscal 2013 and the First Quarter of Fiscal 2013
For fiscal year 2013, which ends on
The Company expects net sales in the first quarter of fiscal 2013 to be in the range of
Net Sales For fiscal 2013, the Company expects
Gross Margins The Company expects full year gross margins to increase approximately 150 basis points in fiscal 2013 as
SG&A SG&A is expected to rise at a pace slightly higher than the expected increase in net sales in fiscal 2013. Depreciation and amortization of intangible assets is expected to be approximately
Royalties and Other Income For fiscal 2013, royalties and other income is expected to be comparable to fiscal 2012 at approximately
Operating Margin For fiscal 2013, operating margin for
While the Company expects lower sales at Ben Sherman, reductions in SG&A and gross margin improvements are expected to reduce operating losses in fiscal 2013. However, in the first quarter of fiscal 2013, a more pronounced sales decrease of approximately
Interest Expense The full benefit of the Company's debt refinancing in fiscal 2012 will be realized in fiscal 2013. Full year interest expense is estimated to be approximately
Effective Tax Rate The effective tax rate for fiscal 2013 is anticipated to rise to approximately 40.5% compared to an effective tax rate of 38.5% in fiscal 2012. The impact of foreign losses in fiscal 2012 was offset by certain discrete items, which will not be available to the Company in fiscal 2013. As foreign losses are projected to be highest in the first quarter of fiscal 2013, the increased tax rate will be more pronounced and is currently estimated to be 45.0% in that quarter.
Capital Expenditures Capital expenditures for fiscal 2013 are expected to decrease to approximately
Comparable Store Sales The Company's disclosures about comparable store sales have historically only included sales at its full-price retail stores. Beginning with the fourth quarter of fiscal 2012, the Company's disclosures include sales from its full-price stores and e-commerce sites, excluding sales associated with e-commerce flash clearance sales and sales from the Company's restaurants. The Company believes that this change better aligns its disclosures with other companies within its industry. However, definitions and calculations of comparable store sales differ among companies in the retail industry, and therefore comparable store metrics disclosed by the Company may not be comparable to the metrics disclosed by other companies.
Conference Call
The Company will hold a conference call with senior management to discuss its financial results at
About Oxford
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, timing of shipments requested by our wholesale customers, expected pricing levels, competitive conditions, retention of and disciplined execution by key management, the timing and cost of store openings and of planned capital expenditures, costs of products as well as the raw materials used in those products, costs of labor, acquisition and disposition activities, expected outcomes of pending or potential litigation and regulatory actions, access to capital and/or credit markets and the impact of foreign losses on our effective tax rate. 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
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
(in thousands, except par amounts)
February 2, 2013 |
January 28, 2012 | |
ASSETS |
||
Current Assets: |
||
Cash and cash equivalents |
$ 7,517 |
$ 13,373 |
Receivables, net |
62,805 |
59,706 |
Inventories, net |
109,605 |
103,420 |
Prepaid expenses, net |
19,511 |
17,838 |
Deferred tax assets |
22,952 |
19,733 |
Total current assets |
222,390 |
214,070 |
Property and equipment, net |
128,882 |
93,206 |
Intangible assets, net |
164,317 |
165,193 |
Goodwill |
17,275 |
16,495 |
Other non-current assets, net |
23,206 |
20,243 |
Total Assets |
$ 556,070 |
$ 509,207 |
LIABILITIES AND SHAREHOLDERS' EQUITY |
||
Current Liabilities: |
||
Accounts payable and other accrued expenses |
$ 90,850 |
$ 89,149 |
Accrued compensation |
25,472 |
23,334 |
Contingent consideration current liability |
- |
2,500 |
Short-term debt |
7,944 |
2,571 |
Total current liabilities |
124,266 |
117,554 |
Long-term debt |
108,552 |
103,405 |
Non-current contingent consideration |
14,450 |
10,645 |
Other non-current liabilities |
44,572 |
38,652 |
Non-current deferred income taxes |
34,385 |
34,882 |
Commitments and contingencies |
||
Shareholders' Equity: |
||
Common stock, |
16,595 |
16,522 |
Additional paid-in capital |
104,891 |
99,670 |
Retained earnings |
132,944 |
111,551 |
Accumulated other comprehensive loss |
(24,585) |
(23,674) |
Total shareholders' equity |
229,845 |
204,069 |
Total Liabilities and Shareholders' Equity |
$ 556,070 |
$ 509,207 |
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
(UNAUDITED)
(in thousands, except per share amounts)
Fourth Quarter Fiscal 2012 |
Fourth Quarter Fiscal 2011 |
Full Year Fiscal 2012 |
Full Year Fiscal 2011 | ||||
Net sales |
$ 236,246 |
$ 199,679 |
$ 855,542 |
$ 758,913 | |||
Cost of goods sold |
111,005 |
96,047 |
385,985 |
345,944 | |||
Gross profit |
125,241 |
103,632 |
469,557 |
412,969 | |||
SG&A |
115,081 |
93,635 |
410,737 |
358,582 | |||
Change in fair value of contingent consideration |
4,485 |
600 |
6,285 |
2,400 | |||
Royalties and other operating income |
4,270 |
4,170 |
16,436 |
16,820 | |||
Operating income |
9,945 |
13,567 |
68,971 |
68,807 | |||
Interest expense, net |
1,063 |
3,489 |
8,939 |
16,266 | |||
Loss on repurchase of senior secured notes |
- |
- |
9,143 |
9,017 | |||
Earnings from continuing operations before income taxes |
8,882 |
10,078 |
50,889 |
43,524 | |||
Income taxes |
3,605 |
3,026 |
19,572 |
14,281 | |||
Earnings from continuing operations |
5,277 |
7,052 |
31,317 |
29,243 | |||
Earnings from discontinued operations, net of taxes |
- |
- |
- |
137 | |||
Net earnings |
$ 5,277 |
$ 7,052 |
$ 31,317 |
$ 29,380 | |||
Earnings from continuing operations per share: |
|||||||
Basic |
$ 0.32 |
$ 0.43 |
$ 1.89 |
$ 1.77 | |||
Diluted |
$ 0.32 |
$ 0.43 |
$ 1.89 |
$ 1.77 | |||
Earnings from discontinued operations, net of taxes, per share: |
|||||||
Basic |
$ - |
$ - |
$ - |
$ 0.01 | |||
Diluted |
$ - |
$ - |
$ - |
$ 0.01 | |||
Net earnings per share: |
|||||||
Basic |
$ 0.32 |
$ 0.43 |
$ 1.89 |
$ 1.78 | |||
Diluted |
$ 0.32 |
$ 0.43 |
$ 1.89 |
$ 1.78 | |||
Weighted average common shares outstanding: |
|||||||
Basic |
16,585 |
16,509 |
16,563 |
16,510 | |||
Diluted |
16,608 |
16,528 |
16,586 |
16,529 | |||
Dividends declared per common share |
$ 0.15 |
$ 0.13 |
$ 0.60 |
$ 0.52 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
(in thousands)
Fiscal 2012 |
Fiscal 2011 | ||
Cash Flows From Operating Activities: |
|||
Earnings from continuing operations |
$ 31,317 |
$ 29,243 | |
Adjustments to reconcile earnings from continuing operations to net cash provided by operating activities: |
|||
Depreciation |
25,310 |
25,959 | |
Amortization of intangible assets |
1,025 |
1,195 | |
Change in fair value of contingent consideration |
6,285 |
2,400 | |
Amortization of deferred financing costs and bond discount |
962 |
1,662 | |
Loss on repurchase of senior secured notes |
9,143 |
9,017 | |
Stock compensation expense |
2,756 |
2,180 | |
Deferred income taxes |
(3,753) |
5,375 | |
Changes in working capital, net of acquisitions and dispositions: |
|||
Receivables |
(3,026) |
(9,740) | |
Inventories |
(5,408) |
(18,332) | |
Prepaid expenses |
(1,640) |
(6,030) | |
Current liabilities |
2,429 |
6,074 | |
Other non-current assets |
(3,886) |
1,684 | |
Other non-current liabilities |
5,938 |
(6,042) | |
Net cash provided by operating activities |
67,452 |
44,645 | |
Cash Flows From Investing Activities: |
|||
Acquisitions, net of cash acquired |
(1,813) |
(398) | |
Purchases of property and equipment |
(60,702) |
(35,310) | |
Net cash used in investing activities |
(62,515) |
(35,708) | |
Cash Flows From Financing Activities: |
|||
Repayment of revolving credit arrangements |
(193,328) |
(112,212) | |
Proceeds from revolving credit arrangements |
307,270 |
114,835 | |
Repurchase of senior secured notes |
(111,000) |
(52,175) | |
Deferred financing costs paid |
(1,524) |
- | |
Payment of contingent consideration amount earned |
(4,980) |
- | |
Proceeds from issuance of common stock |
2,538 |
2,731 | |
Repurchase of common stock |
- |
(1,827) | |
Dividends on common stock |
(9,924) |
(8,568) | |
Net cash used in financing activities |
(10,948) |
(57,216) | |
Cash Flows from Discontinued Operations: |
|||
Net cash provided by discontinued operations |
- |
17,479 | |
Net change in cash and cash equivalents |
(6,011) |
(30,800) | |
Effect of foreign currency translation on cash and cash equivalents |
155 |
79 | |
Cash and cash equivalents at the beginning of year |
13,373 |
44,094 | |
Cash and cash equivalents at the end of the period |
$ 7,517 |
$ 13,373 | |
Supplemental disclosure of cash flow information: |
|||
Cash paid for interest, net |
$ 8,348 |
$ 15,033 | |
Cash paid for income taxes, including income taxes paid for discontinued operations |
$ 25,442 |
$ 40,839 |
OPERATING GROUP INFORMATION
(UNAUDITED)
(in thousands)
Fourth Fiscal 2012 |
Fourth Fiscal 2011 |
Full Year Fiscal 2012 |
Full Year Fiscal 2011 | ||||
Net Sales |
|||||||
|
|
|
|
| |||
|
29,117 |
23,131 |
122,592 |
94,495 | |||
Lanier Clothes |
22,277 |
19,776 |
107,272 |
108,771 | |||
Ben Sherman |
24,688 |
25,930 |
81,922 |
91,435 | |||
Corporate and Other |
3,315 |
3,232 |
15,117 |
12,056 | |||
Total |
|
|
|
| |||
Operating Income (Loss) |
|||||||
|
|
|
|
| |||
|
(1,682) |
2,014 |
20,267 |
14,278 | |||
Lanier Clothes |
1,995 |
1,543 |
10,840 |
12,862 | |||
Ben Sherman |
(4,546) |
(254) |
(10,898) |
(2,535) | |||
Corporate and Other |
(9,765) |
(8,526) |
(20,692) |
(19,969) | |||
Total Operating Income |
|
|
|
|
RECONCILIATION OF CERTAIN OPERATING RESULTS INFORMATION PRESENTED IN ACCORDANCE WITH GAAP TO CERTAIN OPERATING RESULTS INFORMATION, AS ADJUSTED (UNAUDITED)
Set forth below is the reconciliation, in thousands except per share amounts, of certain operating results information, presented in accordance with generally accepted accounting principles, or GAAP, to the operating results information, as adjusted, for certain historical periods. The Company believes 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, the Company believes that presenting operating results, as adjusted, provides useful information to investors because this allows investors to make decisions based on ongoing operations. The Company uses the operating results, as adjusted, to discuss its business with investment institutions, its board of directors and others. Further, the Company believes that presenting operating results, as adjusted, provides useful information to investors because this allows investors to compare the Company's operating results for the periods presented to other periods.
Fourth Quarter Fiscal |
Fourth Quarter Fiscal |
Full Year Fiscal |
Full Year Fiscal | ||||
As reported |
|||||||
Net sales |
$ 236,246 |
$ 199,679 |
$ 855,542 |
$ 758,913 | |||
Gross profit |
$ 125,241 |
$ 103,632 |
$ 469,557 |
$ 412,969 | |||
Gross margin (1) |
53.0% |
51.9% |
54.9% |
54.4% | |||
SG&A |
$ 115,081 |
$ 93,635 |
$ 410,737 |
$ 358,582 | |||
SG&A as percentage of net sales |
48.7% |
46.9% |
48.0% |
47.2% | |||
Operating income |
$ 9,945 |
$ 13,567 |
$ 68,971 |
$ 68,807 | |||
Operating margin (2) |
4.2% |
6.8% |
8.1% |
9.1% | |||
Earnings from continuing operations before income taxes |
$ 8,882 |
$ 10,078 |
$ 50,889 |
$ 43,524 | |||
Earnings from continuing operations |
$ 5,277 |
$ 7,052 |
$ 31,317 |
$ 29,243 | |||
Diluted earnings from continuing operations per share |
$ 0.32 |
$ 0.43 |
$ 1.89 |
$ 1.77 | |||
Weighted average shares outstanding — diluted |
16,608 |
16,528 |
16,586 |
16,529 | |||
Increase (decrease) in earnings from continuing operations |
|||||||
LIFO accounting adjustment (3) |
$ 4,504 |
$ 5,766 |
$ 4,043 |
$ 5,772 | |||
Purchase accounting adjustments (4) |
$ - |
$ - |
$ - |
$ 996 | |||
Life insurance death benefit gain (5) |
$ - |
$ (1,155) |
$ - |
$ (1,155) | |||
Change in fair value of contingent consideration (6) |
$ 4,485 |
$ 600 |
$ 6,285 |
$ 2,400 | |||
Loss on repurchase of senior secured notes (7) |
$ - |
$ - |
$ 9,143 |
$ 9,017 | |||
Impact of income taxes on adjustments above (8) |
$ (3,412) |
$ (2,244) |
$ (7,497) |
$ (6,510) | |||
Adjustment to earnings from continuing operations |
$ 5,577 |
$ 2,967 |
$ 11,974 |
$ 10,520 |
Fourth Quarter Fiscal |
Fourth Quarter Fiscal |
Full Year Fiscal |
Full Year Fiscal | ||||
As adjusted |
|||||||
Gross profit |
$ 129,745 |
$ 109,398 |
$ 473,600 |
$ 419,737 | |||
Gross margin (1) |
54.9% |
54.8% |
55.4% |
55.3% | |||
SG&A |
$ 115,081 |
$ 94,790 |
$ 410,737 |
$ 359,737 | |||
SG&A as percentage of net sales |
48.7% |
47.5% |
48.0% |
47.4% | |||
Operating income |
$ 18,934 |
$ 18,778 |
$ 79,299 |
$ 76,820 | |||
Operating margin (2) |
8.0% |
9.4% |
9.3% |
10.1% | |||
Earnings from continuing operations before income taxes |
$ 17,871 |
$ 15,289 |
$ 70,360 |
$ 60,554 | |||
Earnings from continuing operations |
$ 10,854 |
$ 10,019 |
$ 43,291 |
$ 39,763 | |||
Diluted earnings from continuing operations per share |
$ 0.65 |
$ 0.61 |
$ 2.61 |
$ 2.41 |
(1) Gross margin reflects gross profit divided by net sales. (2) Operating margin reflects operating income divided by net sales. (3) 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. |
(4) Purchase accounting adjustments reflect the impact of the write-up of inventory at acquisition related to the |
(5) 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. (6) 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 |
(7) Loss on repurchase of senior secured notes reflects the impact on earnings from continuing operations resulting from the loss attributable to the repurchase or redemption of our senior secured notes. (8) Impact of income taxes reflects the estimated earnings from continuing operations tax impact of the above adjustments based on the applicable estimated effective tax rate on current year earnings, before any discrete items. |
RECONCILIATION OF OPERATING INCOME (LOSS) IN ACCORDANCE WITH GAAP TO OPERATING INCOME (LOSS), AS ADJUSTED (UNAUDITED)
Set forth below is the reconciliation, in thousands, of operating income (loss) for each operating group and in total, calculated in accordance with GAAP, to operating income (loss), as adjusted, for certain historical periods. The Company believes that investors often look at ongoing operating group operating results as a measure of assessing performance and as a basis for comparing past results against future results. Therefore, the Company believes that presenting our operating income (loss), as adjusted, provides useful information to investors because this allows investors to make decisions based on ongoing operating group results. The Company uses the operating income (loss), as adjusted, to discuss its operating groups with investment institutions, its board of directors and others. Further, the Company believes that presenting its operating results, as adjusted, provides useful information to investors because this allows investors to compare the Company's operating group operating income (loss) for the periods presented to other periods.
Fourth Quarter of Fiscal 2012 | ||||
Operating |
LIFO accounting adjustment |
Change in fair |
Operating | |
|
$ 23,943 |
$ - |
$ - |
$ 23,943 |
|
(1,682) |
- |
4,485 |
2,803 |
Lanier Clothes |
1,995 |
- |
- |
1,995 |
Ben Sherman |
(4,546) |
- |
- |
(4,546) |
Corporate and Other (2) |
(9,765) |
4,504 |
- |
(5,261) |
Total |
$ 9,945 |
$ 4,504 |
$ 4,485 |
$ 18,934 |
Fourth Quarter of Fiscal 2011 | |||||
Operating income (loss), as reported |
LIFO accounting adjustment |
Change in fair value of contingent consideration |
Life insurance death benefit gain |
Operating income (loss), as adjusted | |
|
$ 18,790 |
$ - |
$ - |
$ - |
$ 18,790 |
|
2,014 |
- |
600 |
- |
2,614 |
Lanier Clothes |
1,543 |
- |
- |
- |
1,543 |
Ben Sherman |
(254) |
- |
- |
- |
(254) |
Corporate and Other (2)(3) |
(8,526) |
5,766 |
- |
(1,155) |
(3,915) |
Total |
$ 13,567 |
$ 5,766 |
$ 600 |
$ (1,155) |
$ 18,778 |
Fiscal 2012 | ||||
Operating |
LIFO accounting adjustment |
Change in fair |
Operating | |
|
$ 69,454 |
$ - |
$ - |
$ 69,454 |
|
20,267 |
- |
6,285 |
26,552 |
Lanier Clothes |
10,840 |
- |
- |
10,840 |
Ben Sherman |
(10,898) |
- |
- |
(10,898) |
Corporate and Other (2) |
(20,692) |
4,043 |
- |
(16,649) |
Total |
$ 68,971 |
$ 4,043 |
$ 6,285 |
$ 79,299 |
Fiscal 2011 | ||||||
Operating |
LIFO accounting adjustment |
Purchase accounting charges |
Change in fair value of contingent consideration |
Life insurance death benefit gain |
Operating | |
|
$ 64,171 |
$ - |
$ - |
$ - |
$ - |
$ 64,171 |
|
14,278 |
- |
996 |
2,400 |
- |
17,674 |
Lanier Clothes |
12,862 |
- |
- |
- |
- |
12,862 |
Ben Sherman |
(2,535) |
- |
- |
- |
- |
(2,535) |
Corporate and Other (2)(3) |
(19,969) |
5,772 |
- |
- |
(1,155) |
(15,352) |
Total |
$ 68,807 |
$ 5,772 |
$ 996 |
$ 2,400 |
$ (1,155) |
$ 76,820 |
(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 |
(2) 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. |
(3) 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. (4) Purchase accounting adjustments reflect the impact of the write-up of inventory at acquisition related to the |
RECONCILIATION OF EARNINGS FROM CONTINUING OPERATIONS PER DILUTED SHARE PRESENTED IN ACCORDANCE WITH GAAP TO EARNINGS FROM CONTINUING OPERATIONS PER DILUTED SHARE, AS ADJUSTED (UNAUDITED)
Set forth below is the reconciliation of reported or reportable earnings from continuing operations per diluted share for certain historical and future periods, each presented in accordance with GAAP, to the earnings per diluted share, as adjusted, for each respective period. The Company believes 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, the Company believes that presenting its earnings per diluted share, as adjusted, provides useful information to investors because this allows investors to make decisions based on ongoing operations. The Company uses the earnings per diluted share, as adjusted, to discuss its business with investment institutions, its board of directors and others. Further, the Company believes that presenting earnings per diluted share, as adjusted, provides useful information to investors because this allows investors to compare the Company's results for the periods presented to other periods. Note that columns may not add due to rounding.
Fourth Quarter Fiscal 2012 |
Fourth Quarter Fiscal 2012 |
Fourth Quarter Fiscal 2011 |
Full Year Fiscal 2012 |
Full Year Fiscal 2012 |
Full Year Fiscal 2011 | |||
Actual |
Guidance (1) |
Actual |
Actual |
Guidance (1) |
Actual | |||
Earnings from continuing operations per diluted share: |
||||||||
GAAP basis |
|
|
|
|
|
| ||
LIFO accounting adjustment (2) |
|
- |
|
|
|
| ||
Purchase accounting adjustments (3) |
- |
- |
- |
- |
- |
| ||
Life insurance death benefit gain (4) |
- |
- |
|
- |
- |
| ||
Change in fair value of contingent consideration (5) |
|
|
|
|
|
| ||
Loss on repurchase of senior secured notes (6) |
- |
- |
- |
|
|
| ||
As adjusted |
|
|
|
|
|
|
First Quarter Fiscal 2013 |
First Quarter Fiscal 2012 |
Full Year Fiscal 2013 |
Full Year Fiscal 2012 | ||||
Guidance (7) |
Actual |
Guidance (7) |
Actual | ||||
Earnings from continuing operations per diluted share: |
|||||||
GAAP basis |
|
|
|
| |||
LIFO accounting adjustment (2) |
- |
|
- |
| |||
Change in fair value of contingent consideration (5) |
- |
|
- |
| |||
Loss on repurchase of senior secured notes (6) |
- |
- |
- |
| |||
As adjusted |
|
|
|
|
(1) Guidance as issued on |
(2) LIFO accounting adjustment 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 |
(4) 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. (5) 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 |
(6) Loss on repurchase of senior notes reflects the impact, net of income taxes, on earnings from continuing operations per diluted share resulting from the loss attributable to the repurchase or redemption of our senior secured notes. (7) Guidance as issued on |
SOURCE
News Provided by Acquire Media