EX-99.1 2 y01204exv99w1.htm EX-99.1: PRESS RELEASE EX-99.1
(WARNACO LOGO)
     
Investor Relations:
  Deborah Abraham
 
  Vice President, Investor Relations
 
  (212) 287-8289
FOR IMMEDIATE RELEASE
WARNACO REPORTS FOURTH QUARTER AND FISCAL 2008 RESULTS
Company Provides Guidance for Fiscal 2009
NEW YORK — February 26, 2009 — The Warnaco Group, Inc. (NYSE: WRC) today reported results for the fourth quarter and fiscal year ended January 3, 2009.
For the year:
•   Net revenues were $2.1 billion, up 14% from the prior year
•   Gross margin increased 340 basis points from the prior year to 45% of net revenues
•   Operating income was $140.3 million and operating margin decreased 110 basis points to 7% of net revenues
•   Income per diluted share from continuing operations was $1.07 compared to $1.86 in fiscal 2007, and includes costs related to pension expense, restructuring expenses, certain tax related items and other items of $1.59 and $0.38 per diluted share, respectively (on an adjusted, non-GAAP basis excluding these items, income per diluted share from continuing operations was $2.66 for fiscal 2008 compared to $2.24 for fiscal 2007)
•   Net cash flow from continuing operations was $151.9 million
•   Net debt declined by $79.0 million to $96.1 million
For the fourth quarter:
•   Net revenues were $445.9 million, down 4% from the prior year quarter
•   Net revenues, on a constant currency basis, rose 4% compared to the prior year quarter
•   Gross margin increased 250 basis points from the prior year quarter to 42% of net revenues
•   Operating loss was $12.0 million, and includes $32.4 million of pension expense
•   Income per diluted share from continuing operations was a loss of $0.27 compared to income of $0.44 in the prior year quarter, and includes costs of $0.56 and a gain of $0.02, respectively, related to pension expense, restructuring expenses, certain tax related items and other items (on an adjusted, non-GAAP basis excluding these items, income per diluted share from continuing operations was $0.29 compared to $0.42 for the prior year quarter).

1

 

The accompanying tables provide a reconciliation of actual results to the adjusted results.
The Company believes it is valuable for users of the Company’s financial statements to be made aware of the adjusted financial information, as such measures are used by management to evaluate the operating performance of the Company’s continuing businesses on a comparable basis.
Joe Gromek, Warnaco’s President and Chief Executive Officer, commented, “Fiscal 2008 represented another year of important progress for Warnaco and we are pleased with our results, particularly in light of the recent economic downturn. Powerful growth in our Calvin Klein businesses and continued improvement in the performance of our heritage businesses contributed to these results.”
“Our geographic diversification, powerful Calvin Klein business and focused execution enabled us to capitalize on our growth opportunities while navigating through the challenges of global economic uncertainty and currency volatility,” Mr. Gromek continued. “As we begin fiscal 2009, our long-term business strategy remains unchanged. Our goal is to continue to grow our Calvin Klein businesses, capitalize on our international opportunities and expand our direct to consumer channel, while continuing to focus on enhancing profitability within our heritage businesses. Additionally, in response to current economic conditions and significant currency headwinds, we have taken actions to streamline our operations. These actions should enable us to achieve cost reductions of approximately $70 million (which equate to approximately $0.90 per diluted share), as we strive to achieve profit levels in 2009 comparable to 2008. However, we will continue to direct our capital and resources to our most compelling opportunities to maximize profitability, including our direct to consumer expansion.”
“Looking forward, we have powerful brands, a strong balance sheet, a solid infrastructure and a seasoned team and expect to leverage our strengths to increase our market share and enhance shareholder value,” concluded Mr. Gromek.
Fiscal 2009 Outlook
Global economic turmoil and foreign currency volatility present a considerable challenge for forecasting future results. For fiscal 2009, on an adjusted basis (excluding restructuring expense and assuming minimal pension expense):
  •   The Company anticipates net revenues will decline 2% - 5%, on a constant currency basis, compared to fiscal 2008.
 
  •   Based on current exchange rates, the impact of foreign currency exchange relative to the U.S. dollar is expected to further lower anticipated net revenues by 7%- 9%, with expected diluted earnings per share from continuing operations in the range of $2.40 - $2.66.
The accompanying tables provide a reconciliation of expected diluted earnings per share from continuing operations, on a GAAP basis and based on current exchange rates of $2.15- $2.38 per diluted share (assuming minimal pension expense), to the adjusted fiscal 2009 outlook above.

2

 

Fiscal 2008 Highlights
Total Company
Net revenues rose 13% on a constant currency basis and rose 14% on a reported basis to $2.1 billion and gross margin increased 340 basis points to 45% of net revenues. Operating income was $140.3 million, including $31.6 million of pension expense, compared to income of $143.7 million, including $8.8 million of pension income, in the prior year.
The Company recorded income from continuing operations of $50.2 million, or $1.07 per diluted share, compared to $86.9 million, or $1.86 per diluted share, in the prior year. Operating income for fiscal 2008 was adversely affected by $66.9 million of pension and restructuring expense, compared to $23.5 million for fiscal 2007.
On an adjusted, non-GAAP basis, as detailed in the accompanying tables, income from continuing operations was $124.7 million, or $2.66 per diluted share, compared to $104.6 million, or $2.24 per diluted share, in fiscal 2007.
The Company’s effective tax rate was 54% compared to 26% for fiscal 2007. The effective tax rate was adversely affected by restrictions on the deductibility of certain restructuring expense and discontinued operations as well as repatriation of the proceeds from the divestiture of the Lejaby® business. The adjusted non-GAAP effective tax rate was approximately 32%, compared to 25% for fiscal 2007. The increase in the adjusted tax rate reflects the shift in earnings from lower to higher taxing jurisdictions. A reconciliation of the reported to adjusted rate can be found in the accompanying tables.
The impact of foreign currency exchange rates increased fiscal 2008 net revenues by approximately $10.6 million and decreased income from continuing operations by $0.15 per diluted share.
Segment Results
Sportswear
Sportswear Group net revenues increased 17% to $1.1 billion and operating income was $88.7 million, or 8% of Sportswear Group net revenues, compared to $97.9 million, or 10% of Group net revenues in fiscal 2007. Operating results were adversely affected by approximately $27.8 million of restructuring expenses primarily related to the Company’s exit of the Calvin Klein Collection business.
Intimate Apparel
Intimate Apparel Group net revenues increased 12% to $702.3 million and operating income was $126.1 million, or 18% of Intimate Apparel Group net revenues, up from

3

 

$108.3 million, or 17% of Group net revenues in fiscal 2007. Global expansion and new product launches in Calvin Klein Underwear as well as continued positive contributions from the Core business added to these results.
Swimwear
Swimwear Group net revenues increased 3% to $260.0 million. Operating income was $11.5 million, or 4% of Swimwear Group net revenues, a $36.0 million improvement from fiscal 2007. Focused execution and a $25.9 million reduction in restructuring expense contributed to the improved results.
Fourth Quarter Highlights
Total Company
Net revenues were up 4% on a constant currency basis and fell 4% on a reported basis to $445.9 million. Gross margin increased 250 basis points to 42% of net revenues. The Company recorded an operating loss of $12.0 million, compared to income of $27.3 million in the prior year quarter. Operating income for the fourth quarter of fiscal 2008 was adversely affected by $36.9 million of pension and restructuring expense, compared to $6.4 million for the fourth quarter of fiscal 2007.
The Company recorded a loss from continuing operations of $12.4 million, or $0.27 per diluted share, compared to income from continuing operations of $20.4 million, or $0.44 per diluted share, in the prior year quarter.
On an adjusted, non-GAAP basis, as detailed in the accompanying tables, income from continuing operations was $13.3 million, or $0.29 per diluted share, compared to $19.3 million, or $0.42 per diluted share, in the prior year period.
The Company’s adjusted non-GAAP effective tax rate in the quarter was approximately 32%, compared to 25% in the prior year quarter. The increased tax rate reflects the shift in earnings from lower to higher taxing jurisdictions.
The impact of foreign currency exchange rates decreased fourth quarter net revenues by approximately $41.6 million and decreased income from continuing operations by $0.18 per diluted share.
Segment Results
Sportswear
Sportswear Group net revenues decreased 4% to $236.5 million and operating income was $3.8 million, or 2% of Sportswear Group net revenues, down from $16.3 million, or 7% of Group revenues in the prior year period. Net revenue and operating income particularly in the Company’s retail and wholesale Calvin Klein businesses were adversely affected by the impact of foreign currency exchange rates.

4

 

Intimate Apparel
Intimate Apparel Group net revenues fell 8% to $163.3 million from $176.9 million in the prior year quarter and operating income was $27.6 million, or 17% of Intimate Apparel Group net revenues compared to $29.5 million, or 17% of Group net revenues, in the prior year period. The global economic slowdown and effects of foreign currency exchange rates contributed to the revenue declines for the Intimate Apparel Group.
Swimwear
Swimwear Group net revenues increased 5% to $46.2 million and the Group had an operating loss of $0.8 million, a sharp improvement compared to the prior year period’s loss of $16.0 million. Operating results benefited from an increase in gross profit compared to the prior year period and an $11.0 million reduction in restructuring expense.
Balance Sheet
Cash and cash equivalents at January 3, 2009 were $147.6 million compared to $191.9 million at December 29, 2007.
For the year ended January 3, 2009, net cash flow from continuing operations was $151.9 million. During the year the Company used approximately $16.0 million to repurchase approximately 940,000 shares of its common stock under its share repurchase plan. Net debt as of January 3, 2009 was $96.1 million, a $79.0 million reduction from December 29, 2007.
Inventories were $326.3 million at January 3, 2009, a 2% decline, compared to $332.7 million at December 29, 2007, due to the impact of foreign currency exchange rates.
Conference Call Information
Stockholders and other persons are invited to listen to the fourth quarter and fiscal 2008 earnings conference call scheduled for today, Thursday, February 26, 2009, at 9:00 a.m. EST. To participate in Warnaco’s conference call, dial (877) 692-2592 approximately five minutes prior to the 9:00 a.m. start time. The call will also be broadcast live over the Internet at www.warnaco.com. An online archive will be available following the call.
This press release was furnished to the SEC (www.sec.gov) and may also be accessed through the Company’s internet website: www.warnaco.com.
ABOUT WARNACO
The Warnaco Group, Inc., headquartered in New York, is a leading apparel company engaged in the business of designing, sourcing, marketing and selling intimate apparel, menswear, jeanswear, swimwear, men’s and women’s sportswear and accessories under such owned and licensed brands as Warner’s®, Olga®, Body Nancy Ganz®, and

5

 

Speedo®, as well as Chaps® sportswear and denim, and Calvin Klein® men’s and women’s underwear, men’s and women’s bridge apparel and accessories, men’s and women’s jeans and jeans accessories, junior women’s and children’s jeans and men’s and women’s swimwear.
FORWARD-LOOKING STATEMENTS
The Warnaco Group, Inc. notes that this press release, the conference call scheduled for February 26, 2009 and certain other written, electronic and oral disclosure made by the Company from time to time, may contain forward-looking statements that are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The forward-looking statements involve risks and uncertainties and reflect, when made, the Company’s estimates, objectives, projections, forecasts, plans, strategies, beliefs, intentions, opportunities and expectations. Actual results may differ materially from anticipated results, targets or expectations and investors are cautioned not to place undue reliance on any forward-looking statements. Statements other than statements of historical fact, including, without limitation, future financial targets, are forward-looking statements. These forward-looking statements may be identified by, among other things, the use of forward-looking language, such as the words “believe,” “anticipate,” “estimate,” “expect,” “intend,” “may,” “project,” “scheduled to,” “seek,” “should,” “will be,” “will continue,” “will likely result,” “targeted”, or the negative of those terms, or other similar words and phrases or by discussions of intentions or strategies.
The following factors, among others and in addition to those described in the Company’s reports filed with the SEC (including, without limitation, those described under the headings “Risk Factors” and “Statement Regarding Forward-Looking Disclosure,” as such disclosure may be modified or supplemented from time to time), could cause the Company’s actual results to differ materially from those expressed in any forward-looking statements made by it: the Company’s ability to execute its repositioning and sale initiatives (including achieving enhanced productivity and profitability) previously announced; economic conditions that affect the apparel industry, including the recent turmoil in the financial and credit markets; the Company’s failure to anticipate, identify or promptly react to changing trends, styles, or brand preferences; further declines in prices in the apparel industry; declining sales resulting from increased competition in the Company’s markets; increases in the prices of raw materials; events which result in difficulty in procuring or producing the Company’s products on a cost-effective basis; the effect of laws and regulations, including those relating to labor, workplace and the environment; changing international trade regulation, including as it relates to the imposition or elimination of quotas on imports of textiles and apparel; the Company’s ability to protect its intellectual property or the costs incurred by the Company related thereto; the risk of product safety issues, defects or other production problems associated with our products; the Company’s dependence on a limited number of customers; the effects of consolidation in the retail sector; the Company’s dependence on license agreements with third parties; the Company’s dependence on the reputation of its brand names, including, in particular, Calvin Klein; the Company’s exposure to conditions in overseas markets in connection with the Company’s foreign operations and the sourcing of products from foreign third-party vendors; the Company’s foreign currency exposure; the Company’s history of insufficient disclosure controls and procedures and internal controls and restated financial statements; unanticipated future internal control deficiencies or weaknesses or ineffective disclosure controls and procedures; the effects of fluctuations in the value of investments of the Company’s pension plan; the sufficiency of cash to fund operations, including capital expenditures; the Company’s ability to service its indebtedness, the effect of changes in interest rates on the Company’s indebtedness that is subject to floating interest rates and the limitations imposed on the Company’s operating and financial flexibility by the agreements governing the Company’s indebtedness; the Company’s dependence on its senior management team and other key personnel; the Company’s reliance on information technology; the limitations on purchases under the Company’s share repurchase program contained in the Company’s debt instruments, the number of shares that the Company purchases under such program and the prices paid for such shares; the Company’s inability to achieve its financial targets and strategic objectives, as a result of one or more of the factors described above, changes in the assumptions underlying the targets or goals, or otherwise; the failure of acquired businesses to generate expected levels of revenues; the failure of the Company to successfully integrate such businesses with its existing businesses (and as a result, not achieving all or a substantial portion of the anticipated benefits of such acquisitions); and such acquired businesses being adversely affected, including by one or more of the factors described above and thereby failing to achieve anticipated revenues and earnings growth.

6

 

The Company encourages investors to read the section entitled “Risk Factors” and the discussion of the Company’s critical accounting policies under “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Discussion of Critical Accounting Policies” included in the Company’s Annual Report on Form 10-K, as such discussions may be modified or supplemented by subsequent reports that the Company files with the SEC. The discussion in this press release is not exhaustive but is designed to highlight important factors that may affect actual results. Forward-looking statements speak only as of the date on which they are made, and, except for the Company’s ongoing obligation under the U.S. federal securities laws, the Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

7

 

Schedule 1
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(Dollars in thousands, excluding per share amounts)
(Unaudited)
                                 
    As Reported     Restructuring             As Adjusted  
    Fourth Quarter     Charges and             Fourth Quarter  
    of Fiscal 2008     Pension (a)     Taxation (b)     of Fiscal 2008 (c)  
     
Net revenues
   $ 445,922     $ —     $ —     $ 445,922  
Cost of goods sold
     257,763       (758 )             257,005  
     
Gross profit
     188,159       758       —       188,917  
Selling, general and administrative expenses
     165,624       (3,766 )             161,858  
Amortization of intangible assets
     2,107                       2,107  
Pension expense
     32,430       (32,430 )             —  
     
Operating income (loss)
     (12,002 )     36,954       —       24,952  
Other expense (income)
     (1,136 )                     (1,136 )
Interest expense
     6,191                       6,191  
Interest income
     (607 )                     (607 )
     
Income (loss) from continuing operations before provision for income taxes and minority interest
     (16,450 )     36,954       —       20,504  
Provision (benefit) for income taxes
     (4,636 )             11,197       6,561  
     
Income (loss) from continuing operations before minority interest
     (11,814 )     36,954       (11,197 )     13,943  
Minority Interest
     621                       621  
     
Income (loss) from continuing operations
     (12,435 )     36,954       (11,197 )     13,322  
Loss from discontinued operations, net of taxes
     (3,898 )                     (3,898 )
     
Net income (loss)
   $ (16,333 )   $ 36,954     $ (11,197 )   $ 9,424  
           
 
                                
Basic income (loss) per common share:
                                
Income (loss) from continuing operations
   $ (0.27 )                   $ 0.29  
Loss from discontinued operations
     (0.09 )                     (0.08 )
 
                            
Net income (loss)
   $ (0.36 )                   $ 0.21  
 
                            
 
                                
Diluted income (loss) per common share:
                                
Income (loss) from continuing operations
   $ (0.27 )                   $ 0.29  
Loss from discontinued operations
     (0.09 )                     (0.09 )
 
                            
Net income (loss)
   $ (0.36 )                   $ 0.20  
 
                            
Weighted average number of shares outstanding used in computing income per common share:
                                
Basic
     45,653,867                       45,653,867  
 
                            
Diluted
     46,092,736                       46,092,736  
 
                            
 
(a)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of restructuring charges of $4,524 or pension expense of $32,430. See note (c) below.
 
(b)   Adjustment to reflect the Company’s income from continuing operations at a normalized tax rate of 32% which reflects the Company’s estimated tax rate for Fiscal 2008 excluding the effects of restructuring charges, pension income, costs related to the refinancing of its debt, an additional depreciation charge of $1,084 recorded during Fiscal 2008 (which amount related to the correction of amounts recorded in prior periods) and certain other tax related items. See note (c) below.
 
(c)   The “As Adjusted” statement of operations is used by management to evaluate the operating performance of the Company’s continuing operations on a comparable basis. Management does not, nor should investors, consider such non-GAAP financial measures in isolation from, or as a substitution for, financial information prepared in accordance with GAAP. The Company presents such non-GAAP financial measures in reporting its results to provide investors with an additional tool to evaluate the Company’s operating results.

 

 

Schedule 1a
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(Dollars in thousands, excluding per share amounts)
(Unaudited)
                                         
    As Reported     Restructuring                     As Adjusted  
    Fourth Quarter     Charges and     Other             Fourth Quarter  
    of Fiscal 2007     Pension (a)     Item     Taxation (b)     of Fiscal 2007 (c)  
     
Net revenues
   $ 466,465     $ —     $ —     $ —     $ 466,465  
Cost of goods sold
     281,311       (11,421 )                     269,890  
           
Gross profit
     185,154       11,421       —       —       196,575  
Selling, general and administrative expenses
     162,575       (2,753 )     270               160,092  
Amortization of intangible assets
     3,120                               3,120  
Pension income
     (7,800 )     7,800                       —  
     
Operating income
     27,259       6,374       (270 )     —       33,363  
Other expense (income)
     (600 )                             (600 )
Interest expense
     9,735                               9,735  
Interest income
     (1,473 )                             (1,473 )
           
Income from continuing operations before provision for income taxes
     19,597       6,374       (270 )     —       25,701  
Provision (benefit) for income taxes
     (757 )     —       —       7,157       6,400  
     
Income from continuing operations
     20,354       6,374       (270 )     (7,157 )     19,301  
Income from discontinued operations, net of taxes
     2,588                               2,588  
     
Net income
   $ 22,942     $ 6,374     $ (270 )   $ (7,157 )   $ 21,889  
             
 
                                        
Basic income per common share:
                                        
Income from continuing operations
   $ 0.45                             $ 0.43  
Income from discontinued operations
     0.06                               0.06  
 
                                    
Net income
   $ 0.51                             $ 0.49  
 
                                    
 
                                        
Diluted income per common share:
                                        
Income from continuing operations
   $ 0.44                             $ 0.42  
Income from discontinued operations
     0.05                               0.05  
 
                                    
Net income
   $ 0.49                             $ 0.47  
 
                                    
Weighted average number of shares outstanding used in computing income per common share:
                                        
Basic
     44,751,397                               44,751,397  
 
                                    
Diluted
     46,430,923                               46,430,923  
 
                                    
 
(a)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of restructuring charges of $14,174 or pension income of $7,800. See note (c) below.
 
(b)   Adjustment to reflect the Company’s income from continuing operations at a normalized tax rate of 24.9% which reflects the Company’s tax rate for Fiscal 2007 excluding the effects of restructuring charges, pension income and certain tax related items. See note (c) below.
 
(c)   The “As Adjusted” statement of operations is used by management to evaluate the operating performance of the Company’s continuing operations on a comparable basis. Management does not, nor should investors, consider such non-GAAP financial measures in isolation from, or as a substitution for, financial information prepared in accordance with GAAP. The Company presents such non-GAAP financial measures in reporting its results to provide investors with an additional tool to evaluate the Company’s operating results.

 

 

Schedule 2
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(Dollars in thousands, excluding per share amounts)
(Unaudited)
                                         
    As Reported     Restructuring                     As Adjusted  
    Fiscal Year Ended     Charges and     Other             Fiscal Year Ended  
    January 3, 2009       Pension (b)     Items (c)     Taxation (d)      January 3, 2009 (e)  
     
Net revenues
   $ 2,065,023             $ —     $ —     $ 2,065,023  
Cost of goods sold
     1,142,977       (1,878 )                     1,141,099  
     
Gross profit
     922,046       1,878       —       —       923,924  
Selling, general and administrative expenses
     740,452       (33,380 )     (1,084 )             705,988  
Amortization of intangible assets
     9,629                               9,629  
Pension expense
     31,644       (31,644 )                     —  
     
Operating income
     140,321       66,902       1,084       —       208,307  
Other expense (income)
     1,926               (5,329 )             (3,403 )
Interest expense
     29,519                               29,519  
Interest income
     (3,120 )                             (3,120 )
           
Income from continuing operations before provision for income taxes and minority interest
     111,996       66,902       6,413       —       185,311  
Provision for income taxes
     60,469  (a)                     (1,169 )     59,300  
           
Income from continuing operations before minority interest
     51,527       66,902       6,413       1,169       126,011  
Minority Interest
     1,347                               1,347  
     
Income from continuing operations
     50,180       66,902       6,413       1,169       124,664  
Loss from discontinued operations, net of taxes
     (2,926 )                             (2,926 )
     
Net income
   $ 47,254     $ 66,902     $ 6,413     $ 1,169     $ 121,738  
     
 
                                        
Basic income per common share:
                                        
Income from continuing operations
   $ 1.11                             $ 2.75  
Loss from discontinued operations
     (0.07 )                             (0.07 )
 
                                    
Net income
   $ 1.04                             $ 2.68  
 
                                    
 
                                        
Diluted income per common share:
                                        
Income from continuing operations
   $ 1.07                             $ 2.66  
Loss from discontinued operations
     (0.06 )                             (0.06 )
 
                                    
Net income
   $ 1.01                             $ 2.60  
 
                                    
 
                                        
Weighted average number of shares outstanding used in computing income per common share:
                                        
Basic
     45,351,336                               45,351,336  
 
                                    
Diluted
     46,779,107                               46,779,107  
 
                                    
 
(a)   Includes, among other items, a non-recurring tax charge of approximately $14,600 related to the repatriation, to the United States, of the net proceeds received in connection with the sale of the Lejaby business.
 
(b)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of restructuring charges of $35,258 or pension expense of $31,644. See note (e) below.
 
(c)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of charges of $5,329 related to the refinancing / repurchase of its debt, during the Fiscal Year Ended January 3, 2009, and an additional depreciation charge of $1,084 recorded during the Fiscal Year Ended January 3, 2009 which amount related to the correction of amounts recorded in prior periods. The amount was not material to any prior period. See note (e) below.
 
(d)   Adjustment to reflect the Company’s income from continuing operations at a normalized tax rate of 32% which reflects the Company’s estimated tax rate for Fiscal 2008 excluding the effects of restructuring charges, pension income, costs related to the refinancing / repurchase of its debt, an additional depreciation charge of $1,084 recorded during Fiscal 2008 (which amount related to the correction of amounts recorded in prior periods) and certain other tax related items (including a non-recurring tax charge of approximately $14,600 related to the repatriation to the United States of the net proceeds received in connection with the sale of the Lejaby business). See note (e) below.
 
(e)   The “As Adjusted” statement of operations is used by management to evaluate the operating performance of the Company’s continuing operations on a comparable basis. Management does not, nor should investors, consider such non-GAAP financial measures in isolation from, or as a substitution for, financial information prepared in accordance with GAAP. The Company presents such non-GAAP financial measures in reporting its results to provide investors with an additional tool to evaluate the Company’s operating results.

 

 

Schedule 2a
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(Dollars in thousands, excluding per share amounts)
(Unaudited)
                                         
    As Reported     Restructuring                     As Adjusted  
    Fiscal Year Ended     Charges and     Other             Fiscal Year Ended  
    December 29, 2007     Pension (a)     Item (b)     Taxation (c)      December 29, 2007 (d)  
     
Net revenues
   $ 1,819,579     $ —     $ —     $ —     $ 1,819,579  
Cost of goods sold
     1,069,904       (21,588 )                     1,048,316  
           
Gross profit
     749,675       21,588       —       —       771,263  
Selling, general and administrative expenses
     601,656       (10,770 )     1,084               591,970  
Amortization of intangible assets
     13,167                               13,167  
Pension income
     (8,838 )     8,838                       —  
     
Operating income
     143,690       23,520       (1,084 )     —       166,126  
Other expense (income)
     (7,063 )                             (7,063 )
Interest expense
     37,718                               37,718  
Interest income
     (3,766 )                             (3,766 )
           
Income from continuing operations before provision for income taxes
     116,801       23,520       (1,084 )     —       139,237  
Provision for income taxes
     29,892       —       —       4,778       34,670  
     
Income from continuing operations
     86,909       23,520       (1,084 )     (4,778 )     104,567  
Loss from discontinued operations, net of taxes
     (7,802 )                             (7,802 )
     
Net income
   $ 79,107     $ 23,520     $ (1,084 )   $ (4,778 )   $ 96,765  
     
 
                                        
Basic income per common share:
                                        
Income from continuing operations
   $ 1.94                             $ 2.33  
Income from discontinued operations
     (0.18 )                             (0.18 )
 
                                    
Net income
   $ 1.76                             $ 2.15  
 
                                    
 
                                        
Diluted income per common share:
                                        
Income from continuing operations
   $ 1.86                             $ 2.24  
Income from discontinued operations
     (0.16 )                             (0.16 )
 
                                    
Net income
   $ 1.70                             $ 2.08  
 
                                    
 
                                        
Weighted average number of shares outstanding used in computing income per common share:
                                        
Basic
     44,908,028                               44,908,028  
 
                                    
Diluted
     46,618,307                               46,618,307  
 
                                    
 
(a)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of restructuring charges of $32,358 or pension income of $8,838. See note (d) below.
 
(b)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis including the effect of an additional depreciation charge of $1,084 recorded during the Fiscal Year Ended January 3, 2009 which amount related to depreciation expense for the Fiscal Year Ended December 29, 2007. See note (d) below.
 
(c)   Adjustment to reflect the Company’s income from continuing operations at a a tax rate of 24.9% which reflects the Company’s tax rate for Fiscal 2007 excluding the effects of restructuring charges, pension income and certain tax related items and including the effect of an additional depreciation charge recorded during the Fiscal Year Ended January 3, 2009 which amount related to depreciation expense for the Fiscal Year Ended December 29, 2007. See note (d) below.
 
(d)   The “As Adjusted” statement of operations is used by management to evaluate the operating performance of the Company’s continuing operations on a comparable basis. Management does not, nor should investors, consider such non-GAAP financial measures in isolation from, or as a substitution for, financial information prepared in accordance with GAAP. The Company presents such non-GAAP financial measures in reporting its results to provide investors with an additional tool to evaluate the Company’s operating results.

 

 

Schedule 3
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED BALANCE SHEETS
(Dollars in thousands)
(Unaudited)
                 
    January 3, 2009     December 29, 2007  
ASSETS
                
Current assets:
                
Cash and cash equivalents
   $ 147,627     $ 191,918  
Accounts receivable, net
     251,886       267,450  
Inventories
     326,297       332,652  
Assets of discontinued operations (a)
     6,279       67,931  
Other current assets
     156,777       133,211  
 
            
Total current assets
     888,866       993,162  
Property, plant and equipment, net
     109,563       111,916  
Intangible and other assets
     497,664       501,425  
 
            
TOTAL ASSETS
   $ 1,496,093     $ 1,606,503  
 
            
 
                
LIABILITIES AND STOCKHOLDERS’ EQUITY
                
Current liabilities:
                
Short-term debt
   $ 79,888     $ 56,115  
Accounts payable and accrued liabilities
     320,963       304,249  
Taxes
     1,406       2,221  
Liabilities of discontinued operations (b)
     12,055       42,566  
 
            
Total current liabilities
     414,312       405,151  
Long-term debt
     163,794       310,500  
Other long-term liabilities
     130,300       117,956  
Total stockholders’ equity
     787,687       772,896  
 
            
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
   $ 1,496,093     $ 1,606,503  
 
            
 
                
NET DEBT (Total debt net of cash and cash equivalents)
   $ 96,055     $ 174,697  
 
            
 
(a)   Assets of discontinued operations include the following:
                 
    January 3, 2009     December 29, 2007  
Accounts receivable, net
   $ 5,396     $ 21,487  
Inventories
     23       28,167  
Other current assets
     860       8,665  
Property, plant and equipment, net
     —       3,001  
Intangible and other assets
     —       6,611  
 
            
Assets of discontinued operations
   $ 6,279     $ 67,931  
 
            
 
(b)   Liabilities of discontinued operations include the following:
                 
    January 3, 2009     December 29, 2007  
Accounts payable
   $ 356     $ 14,867  
Accrued liabilities
     9,839       22,635  
Other liabilities
     1,860       5,064  
 
            
Liabilities of discontinued operations
   $ 12,055     $ 42,566  
 
            

 

 

Schedule 4
THE WARNACO GROUP, INC.
NET REVENUES AND OPERATING INCOME BY BUSINESS GROUP
(Dollars in thousands)
(Unaudited)
                                         
    Fourth Quarter     Fourth Quarter     Increase /     %     Constant $  
    of Fiscal 2008     of Fiscal 2007     (Decrease)     Change     % Change  
Net revenues:
                                        
Sportswear Group
   $ 236,476     $ 245,728     $ (9,252 )     -3.8 %     7.8 %
Intimate Apparel Group
     163,283       176,950       (13,667 )     -7.7 %     -0.8 %
Swimwear Group
     46,163       43,787       2,376       5.4 %     7.6 %
 
                                  
Net revenues
   $ 445,922     $ 466,465     $ (20,543 )     -4.4 %     4.5 %
 
                              
                                 
    Fourth Quarter     % of Group     Fourth Quarter     % of Group  
    of Fiscal 2008     Net Revenues     of Fiscal 2007     Net Revenues  
Operating income (loss):
                                
Sportswear Group (a), (b)
   $ 3,815       1.6 %   $ 16,251       6.6 %
Intimate Apparel Group (a), (b)
     27,611       16.9 %     29,453       16.6 %
Swimwear Group (a), (b)
     (767 )     -1.7 %     (16,042 )     -36.6 %
Unallocated corporate expenses (b), (c)
     (42,661 )   na       (2,403 )   na  
 
                            
Operating income
   $ (12,002 )   na     $ 27,259     na  
 
                        
 
                                
Operating income as a percentage of total net revenues
     -2.7 %             5.8 %        
 
                            
 
(a)   Includes an allocation of shared services expenses as follows:
                 
    Fourth Quarter   Fourth Quarter
    of Fiscal 2008   of Fiscal 2007
Sportswear Group
   $ 5,439     $ 5,582  
Intimate Apparel Group
   $ 4,430     $ 4,292  
Swimwear Group
   $ 3,824     $ 4,646  
(b)   Includes restructuring charges as follows:
                 
    Fourth Quarter     Fourth Quarter  
    of Fiscal 2008     of Fiscal 2007  
Sportswear Group
   $ 1,573     $ —  
Intimate Apparel Group
     368       1,099  
Swimwear Group
     1,766       12,773  
Unallocated corporate expenses
     815       301  
 
            
 
   $ 4,522     $ 14,173  
 
            
(c)   Includes pension expense of $32,383 for the fourth quarter of Fiscal 2008 and pension income of $7,800 for the fourth quarter of Fiscal 2007 related to the Company’s U.S. pension plan.

 

 

Schedule 4a
THE WARNACO GROUP, INC.
NET REVENUES AND OPERATING INCOME BY BUSINESS GROUP
(Dollars in thousands)
(Unaudited)
                                         
    Fiscal Year Ended     Fiscal Year Ended     Increase /     %     Constant $  
    January 3, 2009     December 29, 2007     (Decrease)     Change     % Change  
Net revenues:
                                        
Sportswear Group
   $ 1,102,771     $ 939,147     $ 163,624       17.4 %     17.9 %
Intimate Apparel Group
     702,252       627,014       75,238       12.0 %     10.2 %
Swimwear Group
     260,000       253,418       6,582       2.6 %     1.2 %
 
                                  
Net revenues
   $ 2,065,023     $ 1,819,579     $ 245,444       13.5 %     12.9 %
 
                              
                                 
    Fiscal Year Ended     % of Group     Fiscal Year Ended     % of Group  
    January 3, 2009     Net Revenues     December 29, 2007     Net Revenues  
Operating income (loss):
                                
Sportswear Group (a), (b)
   $ 88,656       8.0 %   $ 97,946       10.4 %
Intimate Apparel Group (a), (b)
     126,133       18.0 %     108,343       17.3 %
Swimwear Group (a), (b)
     11,478       4.4 %     (24,499 )     -9.7 %
Unallocated corporate expenses (b), (c)
     (85,946 )   na       (38,100 )   na  
 
                            
Operating income
   $ 140,321     na     $ 143,690     na  
 
                        
 
                                
Operating income as a percentage of total net revenues
     6.8 %             7.9 %        
 
                            
 
(a)   Includes an allocation of shared services expenses as follows:
                 
    Fiscal Year Ended   Fiscal Year Ended
    January 3, 2009   December 29, 2007
Sportswear Group
   $ 21,824     $ 22,328  
Intimate Apparel Group
   $ 17,728     $ 17,160  
Swimwear Group
   $ 15,297     $ 19,336  
(b)   Includes restructuring charges as follows:
                 
    Fiscal Year Ended     Fiscal Year Ended  
    January 3, 2009     December 29, 2007  
Sportswear Group
   $ 27,820     $ 118  
Intimate Apparel Group
     1,267       2,142  
Swimwear Group
     3,944       29,821  
Unallocated corporate expenses
     2,229       279  
 
            
 
   $ 35,260     $ 32,360  
 
            
(c)   Includes pension expense of $31,440 for Fiscal 2008 and pension income of $9,025 for Fiscal 2007 related to the Company’s U.S. pension plan.

 

 

Schedule 5
THE WARNACO GROUP, INC.
NET REVENUES AND OPERATING INCOME BY REGION & CHANNEL
(Dollars in thousands)
(Unaudited)
                                         
    Net Revenues        
    Fourth Quarter     Fourth Quarter     Increase /             Constant $ %  
    of Fiscal 2008     of Fiscal 2007     (Decrease)     % Change     Change  
By Region:
                                        
United States
   $ 196,770     $ 219,645     $ (22,875 )     -10.4 %     -10.4 %
Europe
     117,951       125,837       (7,886 )     -6.3 %     5.1 %
Asia
     73,605       68,507       5,098       7.4 %     28.8 %
Canada
     29,934       31,232       (1,298 )     -4.2 %     17.5 %
Mexico, Central and South America
     27,662       21,244       6,418       30.2 %     55.1 %
 
                                  
Total
   $ 445,922     $ 466,465     $ (20,543 )     -4.4 %     4.5 %
 
                              
                                 
    Operating Income (Loss)  
    Fourth Quarter     Fourth Quarter     Increase /        
    of Fiscal 2008     of Fiscal 2007     (Decrease)     % Change  
United States
   $ 7,228     $ (6,334 )   $ 13,562     nm
Europe
     6,481       15,067       (8,586 )     -57.0 %
Asia
     8,070       9,143       (1,073 )     -11.7 %
Canada
     6,477       8,246       (1,769 )     -21.5 %
Mexico, Central and South America
     2,403       3,540       (1,137 )     -32.1 %
Unallocated corporate expenses (a)
     (42,661 )     (2,403 )     (40,258 )     1675.3 %
 
                          
Total
   $ (12,002 )   $ 27,259     $ (39,261 )     -144.0 %
 
                        
                                 
    Net Revenues  
    Fourth Quarter     Fourth Quarter     Increase /        
    of Fiscal 2008     of Fiscal 2007     (Decrease)     % Change  
By Channel:
                                
Wholesale
   $ 339,745     $ 368,603     $ (28,858 )     -7.8 %
Retail
     106,177       97,862       8,315     8.5 %
 
                          
Total
   $ 445,922     $ 466,465     $ (20,543 )     -4.4 %
 
                        
                                 
    Operating Income (Loss)  
    Fourth Quarter     Fourth Quarter     Increase /        
    of Fiscal 2008     of Fiscal 2007     (Decrease)     % Change  
Wholesale
   $ 21,473     $ 15,649     $ (5,824 )     37.2 %
Retail
     9,186       14,013       (4,827   ) -34.4 %
Unallocated corporate expenses (a)
     (42,661 )     (2,403 )     (40,258 )     1675.3 %
 
                          
Total
   $ (12,002 )   $ 27,259     $ (39,261 )     -144.0 %
 
                        
 
(a)   Includes pension expense of $32,383 for the fourth quarter of Fiscal 2008 and pension income of $7,800 for the fourth quarter of Fiscal 2007 related to the Company’s U.S. pension plan.

 

 

Schedule 5a
THE WARNACO GROUP, INC.
NET REVENUES AND OPERATING INCOME BY REGION & CHANNEL
(Dollars in thousands)
(Unaudited)
By Region:
                                         
    Net Revenues  
            Fiscal Year                        
    Fiscal Year     Ended                        
    Ended January     December 29,                     Constant $ %  
    3, 2009     2007     Increase     % Change     Change  
United States
   $ 942,203     $ 927,154     $ 15,049       1.6 %     1.6 %
Europe
     576,320       470,560       105,760       22.5 %     15.3 %
Asia
     321,228       249,680       71,548       28.7 %     37.8 %
Canada
     115,448       102,971       12,477       12.1 %     12.4 %
Mexico, Central and South America
     109,824       69,214       40,610       58.7 %     57.9 %
 
                                  
Total
   $ 2,065,023     $ 1,819,579     $ 245,444       13.5 %     12.9 %
 
                              
                                 
    Operating Income  
            Fiscal Year              
    Fiscal Year     Ended              
    Ended January     December 29,     Increase /        
    3, 2009     2007     (Decrease)     % Change  
United States
   $ 92,191     $ 40,324     $ 51,867       128.6 %
Europe
     50,295       73,585       (23,290 )     -31.7 %
Asia
     43,517       34,279       9,238       26.9 %
Canada
     27,475       22,388       5,087       22.7 %
Mexico, Central and South America
     12,789       11,214       1,575       14.0 %
Unallocated corporate expenses (a)
     (85,946 )     (38,100 )     (47,846 )     125.6 %
 
                          
Total
   $ 140,321     $ 143,690     $ (3,369 )     -2.3 %
 
                        
By Channel:
                                 
    Net Revenues  
            Fiscal Year              
    Fiscal Year     Ended              
    Ended January     December 29,              
    3, 2009     2007     Increase     % Change  
Wholesale
   $ 1,638,560     $ 1,485,753     $ 152,807       10.3 %
Retail
     426,463       333,826       92,637       27.8 %
 
                          
Total
   $ 2,065,023     $ 1,819,579     $ 245,444       13.5 %
 
                        
                                 
    Operating Income  
            Fiscal Year              
    Fiscal Year     Ended              
    Ended January     December 29,     Increase /        
    3, 2009     2007     (Decrease)     % Change  
Wholesale
   $ 181,320     $ 131,220     $ 50,100       38.2 %
Retail
     44,947       50,570       (5,623 )     -11.1 %
Unallocated corporate expenses (a)
     (85,946 )     (38,100 )     (47,846 )     125.6 %
 
                          
Total
   $ 140,321     $ 143,690     $ (3,369 )     -2.3 %
 
                        
 
(a)   Includes pension expense of $31,440 for Fiscal 2008 and pension income of $9,025 for Fiscal 2007 related to the Company’s U.S. pension plan.

 

 

Schedule 6
THE WARNACO GROUP, INC.
SUPPLEMENTAL SCHEDULE — FISCAL 2009 OUTLOOK
(Dollars in thousands, excluding per share amounts)
(Unaudited)
NET REVENUE GUIDANCE
                         
    Percentages
    (Unaudited)
Estimated decline (based on constant currencies) in net revenues in Fiscal 2009 compared to comparable Fiscal 2008 levels.
     2.00 %   to     5.00 %
EARNINGS PER SHARE GUIDANCE
                         
    U.S. Dollars  
    (Unaudited)  
Diluted Income per common share from continuing operations
                        
GAAP basis (assuming minimal pension expense / income)
   $ 2.15     to   $ 2.38  
Restructuring charges (a)
     0.25     to     0.28  
 
                    
As adjusted (Non-GAAP basis) (b)
   $ 2.40     to   $ 2.66  
 
                    
 
(a)   Reflects between $11,000 to $13,000 of expected restructuring charges (net of an income tax benefit of between $5,000 and $6,000) for Fiscal 2009.
 
(b)   The Company believes it is useful for users of the Company’s financial statements to be made aware of the “As Adjusted” diluted income per common share from continuing operations as this measure is used by management to evaluate the operating performance of the Company’s continuing businesses on a comparable basis. Management does not, nor should investors, consider this non-GAAP financial measure in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. The Company presents this non-GAAP financial measure in reporting its projected results to provide investors with an additional tool to evaluate the Company’s operating results.

 

 

Schedule 7
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(Dollars in thousands, excluding per share amounts)
(Unaudited)
                                         
    As Reported     Restructuring                     As Adjusted  
    First Quarter     Charges and     Other             First Quarter  
    of Fiscal 2008     Pension (b)     Items (c)     Taxation (d)     of Fiscal 2008 (e)  
     
Net revenues
   $ 567,658                     $ —     $ 567,658  
Cost of goods sold
     313,537       (736 )                     312,801  
     
Gross profit
     254,121       736       —       —       254,857  
Selling, general and administrative expenses
     196,197       (19,606 )     270               176,861  
Amortization of intangible assets
     2,474                               2,474  
Pension income
     (291 )     291       —               —  
     
Operating income
     55,741       20,051       (270 )     —       75,522  
Other expense
     5,461               (3,160 )             2,301  
Interest expense
     9,390                               9,390  
Interest income
     (933 )                             (933 )
           
Income from continuing operations before provision for income taxes and minority interest
     41,823       20,051       2,890       —       64,764  
Provision for income taxes
     34,642  (a)                     (13,918 )     20,724  
           
Income from continuing operations before minority interest
     7,181       20,051       2,890       13,918       44,040  
Minority Interest
     (211 )                             (211 )
     
Income from continuing operations
     6,970       20,051       2,890       13,918       43,829  
Income from discontinued operations, net of taxes
     10,739                               10,739  
     
Net income
   $ 17,709     $ 20,051     $ 2,890     $ 13,918     $ 54,568  
     
 
                                        
Basic income per common share:
                                        
Income from continuing operations
   $ 0.16                             $ 0.98  
Income from discontinued operations
     0.24                               0.24  
 
                                    
Net income
   $ 0.40                             $ 1.22  
 
                                    
 
                                        
Diluted income per common share:
                                        
Income from continuing operations
   $ 0.15                             $ 0.95  
Income from discontinued operations
     0.23                               0.23  
 
                                    
Net income
   $ 0.38                             $ 1.18  
 
                                    
 
                                        
Weighted average number of shares outstanding used in computing income per common share:
                                        
Basic
     44,593,337                               44,593,337  
 
                                    
Diluted
     46,194,824                               46,194,824  
 
                                    
 
(a)   Includes, among other items, a non-recurring tax charge of approximately $16,000 related to the repatriation, to the United States, of the net proceeds received in connection with the sale of the Lejaby business.
 
(b)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of restructuring charges of $20,342 or pension income. See note (e) below.
 
(c)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of costs associated with the repurchase of certain of the Company’s debt securities, during the Three Months Ended October 4, 2008 and including the effect of an additional depreciation charge of $270 recorded during the Three Months Ended October 4, 2008 which amount related to depreciation expense for the Three Months Ended April 5, 2008. See note (e) below.
 
(d)   Adjustment to reflect the Company’s consolidated condensed statement of operations at a normalized tax rate of 32% which reflects the Company’s estimated tax rate for fiscal 2008 excluding the effects of operations expected to be discontinued in the second quarter of fiscal 2008, restructuring charges, pension income/expense and certain tax related items (including a non-recurring tax charge of approximately $16,000 related to the repatriation, to the United States of the net proceeds received in connection with the sale of the Lejaby business) and including the effect of an additional depreciation charge recorded during the Three Months Ended October 4, 2008 which amount related to depreciation expense for the Three Months Ended April 5, 2008. See note (e) below.
 
(e)   The “As Adjusted” statement of operations is used by management to evaluate the operating performance of the Company’s continuing operations on a comparable basis. Management does not, nor should investors, consider such non-GAAP financial measures in isolation from, or as a substitution for, financial information prepared in accordance with GAAP. The Company presents such non-GAAP financial measures in reporting its results to provide investors with an additional tool to evaluate the Company’s operating results.

 

 

Schedule 8
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(Dollars in thousands, excluding per share amounts)
(Unaudited)
                                         
    As Reported     Restructuring                     As Adjusted  
    Second Quarter     Charges and     Other             Second Quarter  
    of Fiscal 2008     Pension (a)     Items (b)     Taxation (c)     of Fiscal 2008 (d)  
     
Net revenues
   $ 503,304     $ —     $ —     $ —     $ 503,304  
Cost of goods sold
     278,473       (104 )                     278,369  
     
Gross profit
     224,831       104       —       —       224,935  
Selling, general and administrative expenses
     173,627       (5,871 )     270               168,026  
Amortization of intangible assets
     2,588                               2,588  
Pension income
     (291 )     291                       —  
     
Operating income
     48,907       5,684       (270 )     —       54,321  
Other expense
     (1,203 )                             (1,203 )
Interest expense
     7,086                               7,086  
Interest income
     (671 )                             (671 )
           
Income from continuing operations before provision for income taxes and minority interest
     43,695       5,684       (270 )     —       49,109  
Provision for income taxes
     17,070                       (1,355 )     15,715  
           
Income from continuing operations before minority interest
     26,625       5,684       (270 )     1,355       33,394  
Minority Interest
     (148 )                             (148 )
     
Income from continuing operations
     26,477       5,684       (270 )     1,355       33,246  
Loss from discontinued operations, net of taxes
     (7,113 )                             (7,113 )
     
Net income
   $ 19,364     $ 5,684     $ (270 )   $ 1,355     $ 26,133  
     
 
                                        
Basic income per common share:
                                        
Income from continuing operations
   $ 0.58                             $ 0.73  
Loss from discontinued operations
     (0.15 )                             (0.15 )
 
                                    
Net income
   $ 0.43                             $ 0.58  
 
                                    
 
                                        
Diluted income per common share:
                                        
Income from continuing operations
   $ 0.57                             $ 0.71  
Loss from discontinued operations
     (0.16 )                             (0.15 )
 
                                    
Net income
   $ 0.41                             $ 0.56  
 
                                    
 
Weighted average number of shares outstanding used in computing income per common share:
                                        
Basic
     45,340,695                               45,340,695  
 
                                    
Diluted
     46,780,639                               46,780,639  
 
                                    
 
(a)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of restructuring charges of $5,975 or pension income. See note (d) below.
 
(b)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis including the effect of an additional depreciation charge of $270 recorded during the Three Months Ended October 4, 2008 which amount related to depreciation expense for the Three Months Ended July 5, 2008. See note (d) below.
 
(c)   Adjustment based on the Company’s expected tax rate of 32% for Fiscal 2008, which rate excludes the effects of restructuring charges, pension income/expense and certain tax related items and includes the effect of an additional depreciation charge recorded during the Three Months Ended October 4, 2008 which amount related to depreciation expense for the Three Months Ended July 5, 2008. See note (d) below.
 
(d)   The “As Adjusted” statement of operations is used by management to evaluate the operating performance of the Company’s continuing operations on a comparable basis. Management does not, nor should investors, consider such non-GAAP financial measures in isolation from, or as a substitution for, financial information prepared in accordance with GAAP. The Company presents such non-GAAP financial measures in reporting its results to provide investors with an additional tool to evaluate the Company’s operating results.

 

 

Schedule 9
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(Dollars in thousands, excluding per share amounts)
(Unaudited)
                                         
    As Reported     Restructuring                     As Adjusted  
    Third Quarter     Charges and     Other             Third Quarter  
    of Fiscal 2008     Pension (a)     Items (b)     Taxation (c)     of Fiscal 2008 (d)  
     
Net revenues
   $ 548,139     $ —     $ —     $ —     $ 548,139  
Cost of goods sold
     293,204       (281 )                     292,923  
     
Gross profit
     254,935       281       —       —       255,216  
Selling, general and administrative expenses
     205,004       (4,137 )     (1,645 )             199,222  
Amortization of intangible assets
     2,460                               2,460  
Pension income
     (203 )     203                       —  
     
Operating income
     47,674       4,215       1,645       —       53,534  
Other expense (income)
     (1,196 )             (2,169 )             (3,365 )
Interest expense
     6,853                               6,853  
Interest income
     (909 )                             (909 )
           
Income from continuing operations before provision for income taxes and minority interest
     42,926       4,215       3,814       —       50,955  
Provision for income taxes
     13,393                       2,913       16,306  
           
Income from continuing operations before minority interest
     29,533       4,215       3,814       (2,913 )     34,649  
Minority Interest
     (367 )                             (367 )
     
Income from continuing operations
     29,166       4,215       3,814       (2,913 )     34,282  
Loss from discontinued operations, net of taxes
     (2,655 )                             (2,655 )
     
Net income
   $ 26,511     $ 4,215     $ 3,814     $ (2,913 )   $ 31,627  
     
 
                                        
Basic income per common share:
                                        
Income from continuing operations
   $ 0.64                             $ 0.75  
Loss from discontinued operations
     (0.06 )                             (0.06 )
 
                                    
Net income
   $ 0.58                             $ 0.69  
 
                                    
 
                                        
Diluted income per common share:
                                        
Income from continuing operations
   $ 0.62                             $ 0.73  
Loss from discontinued operations
     (0.06 )                             (0.06 )
 
                                    
Net income
   $ 0.56                             $ 0.67  
 
                                    
Weighted average number of shares outstanding used in computing income per common share:
                                        
Basic
     45,875,657                               45,875,657  
 
                                    
Diluted
     47,142,607                               47,142,607  
 
                                    
 
(a)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of restructuring charges of $4,418 or pension income. See note (d) below.
 
(b)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of charges related to the refinancing of its debt facilities, during the Three Months Ended October 4, 2008 and an additional depreciation charge of $1,645 recorded during the Three Months Ended October 4, 2008 which amount related to the correction of amounts recorded in prior periods. The amount was not material to any prior period. See note (d) below.
 
(c)   Adjustment to reflect the Company’s income from continuing operations at a normalized tax rate of 32% which reflects the Company’s estimated tax rate for fiscal 2008 excluding the effects of restructuring charges, pension income/expense, costs related to the refinancing of its debt, an additional depreciation charge of $1,645 recorded during the Three Months Ended October 4, 2008 (which amount related to the correction of amounts recorded in prior periods) and certain other tax related items. See note (d) below.
 
(d)   The “As Adjusted” statement of operations is used by management to evaluate the operating performance of the Company’s continuing operations on a comparable basis. Management does not, nor should investors, consider such non-GAAP financial measures in isolation from, or as a substitution for, financial information prepared in accordance with GAAP. The Company presents such non-GAAP financial measures in reporting its results to provide investors with an additional tool to evaluate the Company’s operating results.