EX-99.1 2 y02097exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
(WARNACO LOGO)
     
Investor Relations:
  Deborah Abraham
Vice President, Investor Relations
(212) 287-8289
FOR IMMEDIATE RELEASE
WARNACO REPORTS SECOND QUARTER 2009 RESULTS
Company Raises Adjusted Fiscal 2009 Guidance
NEW YORK —August 11, 2009 — The Warnaco Group, Inc. (NYSE: WRC) today reported results for the second quarter ended July 4, 2009.
For the second quarter:
  •   Net revenues were $455.9 million, down 9% from the prior year quarter
 
  •   Net revenues, on a constant currency basis, fell 0.5% compared to the prior year quarter
 
  •   Gross margin decreased 320 basis points to 41% of net revenues
 
  •   Selling, general & administrative (SG&A) expense, as a percent of net revenues, declined 260 basis points to 32%
 
  •   Operating income was $40.7 million, or 9% of net revenues, compared to $48.9 million, or 10% of net revenues, in the prior year quarter
 
  •   Income per diluted share from continuing operations was $0.40 compared to $0.56 in the prior year quarter, and include $0.08 and $0.14, respectively, of costs related to restructuring expenses, pension expense, certain tax related items and other items
 
  •   Adjusted, non-GAAP (excluding the items above) income per diluted share from continuing operations was $0.48 compared to $0.70 for the prior year quarter
The accompanying tables provide a reconciliation of actual results to the as adjusted results.
The Company believes it is valuable for users of the Company’s financial statements to be made aware of the as 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.
“The ongoing success of our strategies to grow our Calvin Klein® businesses globally, increase our international presence and expand our direct-to-consumer channel led to a solid quarter for Warnaco,” stated Joe Gromek, Warnaco’s President and Chief

1

 

Executive Officer. “While overall revenues in constant dollars were flat, international revenues in constant dollars rose 8% led by double digit growth in Asia and Latin America. We continue to capitalize on the significant opportunity that exists for our Calvin Klein businesses outside the U.S., and our international revenues, in constant dollars, now account for approximately 53% of total Company revenues. Our direct-to-consumer business recorded positive comparable store sales, we opened 43 new locations during the quarter and we remain on track to grow 2009 square footage by 24%, or an additional 120,000 square feet.”
Mr. Gromek continued, “As we begin the second half of the year, we remain encouraged about our business prospects and have therefore increased our annual guidance range. Our team has been successful implementing our expense reduction initiatives and managing inventory and, while we expect challenges related to the economy and currency to continue, we are confident in our ability to achieve our goals. We expect 2009 to represent another year of solid accomplishments for Warnaco and increased value for our shareholders.”
Fiscal 2009 Outlook
For fiscal 2009, on an adjusted basis (excluding restructuring expense and certain tax related items and assuming minimal pension expense):
  •   The Company now anticipates net revenues will decline 7% -9% and expects constant dollar net revenues to decline 0%-2%
 
  •   Based on recent currency exchange rates, the Company now expects diluted earnings per share from continuing operations in the range of $2.60 - $2.75
 
  •   The Company’s prior guidance was for net revenue declines in the range of 9%-12% and diluted earnings per share from continuing operations of $2.50 - $2.66 per share
The accompanying tables provide a reconciliation of expected diluted earnings per share from continuing operations, on a GAAP basis (and based on recent currency exchange rates) of $2.38 - $2.49 per diluted share (assuming minimal pension expense), to the adjusted fiscal 2009 outlook above.
Second Quarter Highlights
Total Company
Net revenues fell 9%, and in constant dollars declined 0.5%, compared to the prior year quarter. Constant dollar growth in all our international businesses largely offset domestic declines, much of which related to a shift in timing of sales into the first quarter. Ongoing expansion of the Company’s Calvin Klein businesses contributed to double digit growth, in constant currency, in Asia and Latin America.
Gross margin decreased 320 basis points to 41% of net revenues. Gross margin was adversely affected by currency exchange rates, a more promotional environment as well as a shift in revenue mix favoring lower-margin businesses.

2

 

SG&A expense declined 16% to $145.6 million. SG&A as a percent of net revenues decreased 260 basis points to 32% of net revenues. The decrease reflects the benefit from currency exchange rates and the Company’s expense reduction initiatives partially offset by increased expense related to the opening of additional retail stores.
Operating income was $40.7 million, or 9% of net revenues, down 17%, compared to $48.9 million, or 10% of net revenues, in the prior year quarter. Operating income for the second quarter of fiscal 2009 and 2008 was adversely affected by $2.1 million and $5.7 million, respectively, of restructuring charges and pension expense.
The Company recorded income from continuing operations of $18.4 million, or $0.40 per diluted share, compared to $26.5 million, or $0.56 per diluted share, in the prior year period. Income from continuing operations for the second quarter of fiscal 2009 included a tax charge of $2.5 million, or $0.05 per diluted share, primarily related to the correction of prior period tax provisions, resulting in an effective tax rate of 41% in the quarter.
Income from continuing operations, on an adjusted basis (excluding costs related to restructuring expenses, pension expense, certain tax related items and other items), as detailed in the accompanying schedules, was $0.48 per diluted share compared to $0.70 per diluted share in the prior year period.
The impact of foreign currency exchange rates decreased fiscal 2009 second quarter net revenues, gross profit, SG&A and operating income by approximately $45.0 million, $23.2 million, $15.3 million and $7.7 million, respectively, and decreased income from continuing operations by approximately $0.15 per diluted share.
Segment Results
Sportswear
Sportswear Group net revenues fell 10% to $223.5 million and were flat on a constant currency basis. Operating income decreased to $13.6 million, or 6% of Sportswear Group net revenues. Sportswear results, in the quarter, were adversely affected by currency exchange rates, the timing shift in membership club sales as well as a more promotional environment, partially offset by reductions in SG&A related to the Company’s cost cutting initiatives. Outside the United States, the Company continued to grow its Calvin Klein Jeans business, through new geographies and an expanded retail effort.
Intimate Apparel
Intimate Apparel Group net revenues fell 8% to $158.1 million and were up 1% on a constant currency basis. Operating income decreased to $27.0 million, or 17% of Intimate Apparel Group net revenues. Currency exchange rates, timing shifts of certain sales and the challenging economic environment adversely affected net revenues of the Calvin Klein Underwear wholesale business, but were partially offset by the continued global expansion of Calvin Klein Underwear’s retail initiative. The Intimate Apparel

3

 

Group’s core brands, Warner’s® and Olga®, recorded a 400 basis point improvement in operating margin, despite a 2% decline in net revenues, as a result of disciplined execution and expense control.
Swimwear
Swimwear Group net revenues fell 9% to $74.2 million and were down 6% on a constant currency basis. Timing shifts of certain sales and a challenging economic environment were the primary factors affecting Swimwear Group net revenues. Operating income increased to $8.2 million, compared to $7.7 million in the prior year quarter, and operating margin gained 160 basis points to 11% of Swimwear Group net revenues. Continued focus on inventory management and reductions in SG&A expense drove the improved operating margins.
Balance Sheet
Cash and cash equivalents at July 4, 2009 rose to $177.6 million compared to $154.5 million at July 5, 2008. At quarter-end, borrowings under the Company’s domestic revolver had been repaid and net debt was $44.3 million compared to $146.3 million in the prior year quarter.
Accounts receivable, net, decreased to $281.4 million at July 4, 2009 from $310.9 million at July 5, 2008.
Net inventories were down 8% to $291.6 million at July 4, 2009 compared to $316.3 million at July 5, 2008. The Company is comfortable with the quality of its inventories and continues to conservatively plan the business.
“We were pleased with our second quarter results given considerable headwinds driven by unfavorable currency, weak economies around the world and the timing shift of certain sales into our first quarter,” commented Larry Rutkowski, Warnaco’s Executive Vice President and Chief Financial Officer. “Our cash generation and strong balance sheet permit us to continue to invest in our growth as we seek to gain market share and better position ourselves for the remainder of this year and beyond.”
Conference Call Information
Stockholders and other persons are invited to listen to the second quarter earnings conference call scheduled for today, Tuesday, August 11, 2009, at 4:30 p.m. EDT. To participate in Warnaco’s conference call, dial (877) 692-2592 approximately five to ten minutes prior to the 4:30 p.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.

4

 

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®, and 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 August 11, 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

5

 

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.
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.

6

 

Schedule 1
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(Dollars in thousands, excluding per share amounts)
(Unaudited)
                                 
    As Reported     Restructuring             As Adjusted  
    Three Months Ended     Charges and             Three Months Ended  
    July 4, 2009     Pension (a)     Taxation (b)     July 4, 2009 (c)  
     
Net revenues
   $ 455,894             $ —     $ 455,894  
Cost of goods sold
     266,758       (201 )             266,557  
     
Gross profit
     189,136       201       —       189,337  
Selling, general and administrative expenses
     145,598       (1,274 )             144,324  
Amortization of intangible assets
     2,242                       2,242  
Pension expense
     594       (594 )             —  
     
Operating income
     40,702       2,069       —       42,771  
Other expense (income)
     2,799                       2,799  
Interest expense
     5,799                       5,799  
Interest income
     (416 )                     (416 )
           
Income from continuing operations before provision for income taxes and noncontrolling interest
     32,520       2,069       —       34,589  
Provision for income taxes
     13,199               (1,888 )     11,311  
           
Income from continuing operations before noncontrolling interest
     19,321       2,069       1,888       23,278  
Loss from discontinued operations, net of taxes
     (649 )                     (649 )
           
Net Income
     18,672       2,069       1,888       22,629  
Less: Net income attributable to the noncontrolling interest
     (912 )                     (912 )
     
Net income attributable to Warnaco Group, Inc.
   $ 17,760     $ 2,069     $ 1,888     $ 21,717  
     
 
                                
Amounts attributable to Warnaco Group Inc. common shareholders:
                                
Income from continuing operations, net of tax
     18,409       2,069       1,888       22,366  
Discontinued operations, net of tax
     (649 )     —       —       (649 )
           
Net income
     17,760       2,069       1,888       21,717  
           
 
                                
Basic income per common share attributable to Warnaco Group, Inc. common shareholders:
                                
Income from continuing operations
   $ 0.40                     $ 0.49  
Loss from discontinued operations
     (0.01 )                     (0.02 )
 
                            
Net income
   $ 0.39                     $ 0.47  
 
                            
 
                                
Diluted income per common share attributable to Warnaco Group, Inc. common shareholders:
                                
Income from continuing operations
   $ 0.40                     $ 0.48  
Loss from discontinued operations
     (0.02 )                     (0.01 )
 
                            
Net income
   $ 0.38                     $ 0.47  
 
                            
 
                                
Weighted average number of shares outstanding used in computing income per common share:
                                
Basic
     45,412,175                       45,412,175  
 
                            
Diluted
     46,010,870                       46,010,870  
 
                            
 
(a)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of restructuring charges or pension expense. See note (c) below.
 
(b)   Adjustment to reflect the Company’s income from continuing operations at a normalized tax rate of 32.7% which reflects the Company’s estimated tax rate for Fiscal 2009 excluding the effects of restructuring charges and pension income. 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  
    Three Months Ended     Charges and     Other             Three Months Ended  
    July 5, 2008     Pension (a)     Items (b)     Taxation (c)     July 5, 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
     173,629       (5,871 )     270               168,028  
Amortization of intangible assets
     2,588                               2,588  
Pension income
     (291 )     291                       —  
     
Operating income
     48,905       5,684       (270 )     —       54,319  
Other expense (income)
     (1,203 )                             (1,203 )
Interest expense
     7,086                               7,086  
Interest income
     (671 )                             (671 )
           
Income from continuing operations before provision for income taxes and noncontrolling interest
     43,693       5,684       (270 )     —       49,107  
Provision for income taxes
     17,070                       (1,356 )     15,714  
           
Income from continuing operations before noncontrolling interest
     26,623       5,684       (270 )     1,356       33,393  
Loss from discontinued operations, net of taxes
     (7,111 )                             (7,111 )
           
Net Income
     19,512       5,684       (270 )     1,356       26,282  
Less: Net income attributable to the noncontrolling interest
     (148 )                             (148 )
     
Net income attributable to Warnaco Group, Inc.
   $ 19,364     $ 5,684     $ (270 )   $ 1,356     $ 26,134  
     
 
                                        
Amounts attributable to Warnaco Group Inc. common shareholders:
                                        
Income from continuing operations, net of tax
     26,475       5,684       (270 )     1,356       33,245  
Discontinued operations, net of tax
     (7,111 )     —       —       —       (7,111 )
           
Net income
     19,364       5,684       (270 )     1,356       26,134  
           
 
                                        
Basic income per common share attributable to Warnaco Group, Inc. common shareholders:
                                        
Income from continuing operations
   $ 0.58                             $ 0.72  
Loss from discontinued operations
     (0.16 )                             (0.15 )
 
                                    
Net income
   $ 0.42                             $ 0.57 (e)
 
                                    
 
                                        
Diluted income per common share attributable to Warnaco Group, Inc. common shareholders:
                                        
Income from continuing operations
   $ 0.56                             $ 0.70  
Loss from discontinued operations
     (0.15 )                             (0.15 )
 
                                    
Net income
   $ 0.41                             $ 0.55 (e)
 
                                    
 
                                        
Weighted average number of shares outstanding used in computing income per common share:
                                        
Basic
     45,340,695                               45,340,695  
 
                                    
Diluted
     46,884,255                               46,884,255  
 
                                    
 
(a)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of restructuring charges 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 an additional depreciation charge of $270 recorded during the third quarter of 2008, which amount related to the correction of depreciation expense for the Three Months Ended July 5, 2008. 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 tax rate for Fiscal 2008 excluding the effects of restructuring charges, pension income, certain other tax related items 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 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.
 
(e)   Effective January 4, 2009, the Company adopted the provisions of FSP EITF 03-6-1, Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities (“FSP EITF 03-6-1”), which clarifies that unvested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents are participating securities and are required to be included in the computation of both basic and diluted earnings per share. All prior period earnings per share data are required to be adjusted retrospectively to give effect to FSP EITF 03-6-1. Consequently earnings per share data for the Three Months Ended July 5, 2008 was adjusted accordingly. The effect of the adoption of FSP EITF 03-6-1 resulted in a $0.01 decrease in both basic and diluted net income per share, on an “As Adjusted” basis, compared to amounts previously reported.

 

 

Schedule 2
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(Dollars in thousands, excluding per share amounts)
(Unaudited)
                                 
    As Reported     Restructuring             As Adjusted  
    Six Months Ended     Charges and             Six Months Ended  
    July 4, 2009     Pension (a)     Taxation (b)     July 4, 2009 (c)  
     
Net revenues
   $ 994,339     $ —     $ —     $ 994,339  
Cost of goods sold
     579,643       (1,684 )             577,959  
     
Gross profit
     414,696       1,684       —       416,380  
Selling, general and administrative expenses
     304,354       (8,361 )             295,993  
Amortization of intangible assets
     4,369                       4,369  
Pension expense
     1,131       (1,131 )             —  
     
Operating income
     104,842       11,176       —       116,018  
Other expense (income)
     2,395                       2,395  
Interest expense
     11,868                       11,868  
Interest income
     (824 )                     (824 )
           
Income from continuing operations before provision for income taxes and noncontrolling interest
     91,403       11,176       —       102,579  
Provision for income taxes
     33,333               210       33,543  
           
Income from continuing operations before noncontrolling interest
     58,070       11,176       (210 )     69,036  
Loss from discontinued operations, net of taxes
     (1,569 )                     (1,569 )
           
Net Income
     56,501       11,176       (210 )     67,467  
Less: Net income attributable to the noncontrolling interest
     (1,170 )                     (1,170 )
     
Net income attributable to Warnaco Group, Inc.
   $ 55,331     $ 11,176     $ (210 )   $ 66,297  
     
 
                                
Amounts attributable to Warnaco Group Inc. common shareholders:
                                
Income from continuing operations, net of tax
     56,900       11,176       (210 )     67,866  
Discontinued operations, net of tax
     (1,569 )     —       —       (1,569 )
           
Net income
     55,331       11,176       (210 )     66,297  
           
 
                                
Basic income per common share attributable to Warnaco Group, Inc. common shareholders:
                                
Income from continuing operations
   $ 1.24                     $ 1.48  
Loss from discontinued operations
     (0.03 )                     (0.03 )
 
                            
Net income
   $ 1.21                     $ 1.45  
 
                            
 
                                
Diluted income per common share attributable to Warnaco Group, Inc. common shareholders:
                                
Income from continuing operations
   $ 1.23                     $ 1.46  
Loss from discontinued operations
     (0.04 )                     (0.03 )
 
                            
Net income
   $ 1.19                     $ 1.43  
 
                            
 
                                
Weighted average number of shares outstanding used in computing income per common share:
                                
Basic
     45,356,680                       45,356,680  
 
                            
Diluted
     45,879,453                       45,879,453  
 
                            
 
(a)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of restructuring charges or pension expense. See note (c) below.
 
(b)   Adjustment to reflect the Company’s income from continuing operations at a normalized tax rate of 32.7% which reflects the Company’s estimated tax rate for Fiscal 2009 excluding the effects of restructuring charges and pension income. 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 2a
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(Dollars in thousands, excluding per share amounts)
(Unaudited)
                                         
    As Reported     Restructuring                     As Adjusted  
    Six Months Ended     Charges and     Other             Six Months Ended  
    July 5, 2008     Pension (b)     Items (c)     Taxation (d)     July 5, 2008 (e)  
     
 
                                        
Net revenues
   $ 1,070,962             $ —     $ —     $ 1,070,962  
Cost of goods sold
     592,010       (840 )                     591,170  
     
Gross profit
     478,952       840       —       —       479,792  
Selling, general and administrative expenses
     369,824       (25,477 )     540               344,887  
Amortization of intangible assets
     5,062                               5,062  
Pension income
     (582 )     582                       —  
     
Operating income
     104,648       25,735       (540 )     —       129,843  
Other expense
     4,258               (3,160 )             1,098  
Interest expense
     16,476                               16,476  
Interest income
     (1,604 )                             (1,604 )
           
Income from continuing operations before provision for income taxes and noncontrolling interest
     85,518       25,735       2,620       —       113,873  
Provision for income taxes
     51,712 (a)                     (15,273 )     36,439  
           
Income from continuing operations before noncontrolling interest
     33,806       25,735       2,620       15,273       77,434  
Loss from discontinued operations, net of taxes
     3,626                               3,626  
           
Net Income
     37,432       25,735       2,620       15,273       81,060  
Less: Net income attributable to the noncontrolling interest
     (359 )                             (359 )
     
Net income attributable to Warnaco Group, Inc.
   $ 37,073     $ 25,735     $ 2,620     $ 15,273     $ 80,701  
     
 
                                        
Amounts attributable to Warnaco Group Inc. common shareholders:
                                        
Income from continuing operations, net of tax
     33,447       25,735       2,620       15,273       77,075  
Discontinued operations, net of tax
     3,626       —       —       —       3,626  
           
Net income
     37,073       25,735       2,620       15,273       80,701  
           
 
                                        
Basic income per common share attributable to Warnaco Group, Inc. common shareholders:
                                        
Income from continuing operations
   $ 0.73                             $ 1.69  
Loss from discontinued operations
     0.08                               0.08  
 
                                    
Net income
   $ 0.81                             $ 1.77 (f)
 
                                    
 
                                        
Diluted income per common share attributable to Warnaco Group, Inc. common shareholders:
                                        
Income from continuing operations
   $ 0.71                             $ 1.63  
Loss from discontinued operations
     0.08                               0.08  
 
                                    
Net income
   $ 0.79                             $ 1.71 (f)
 
                                    
 
                                        
Weighted average number of shares outstanding used in computing income per common share:
                                        
Basic
     44,953,200                               44,953,200  
 
                                    
Diluted
     46,540,156                               46,540,156  
 
                                    
 
(a)   Includes, among other items, a non-recurring tax charge of approximately $19,000 related to the repatriation (as a dividend distribution), 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 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 charges of $3,160 related to the repurchase of a portion of its debt during the Six Months Ended July 5, 2008 and an additional depreciation charge of $540 recorded during the third quarter of 2008, which amount related to the correction of depreciation expense for the Six Months Ended July 5, 2008. 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 repurchase of a portion of its debt and certain other tax related items (including a non-recurring tax charge of approximately $19,000 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 Six Months Ended July 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.
 
(f)   Effective January 4, 2009, the Company adopted the provisions of FSP EITF 03-6-1, Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities (“FSP EITF 03-6-1”), which clarifies that unvested share-based payment awards that contain non-forfeitable rights to dividends or dividend equivalents are participating securities and are required to be included in the computation of both basic and diluted earnings per share. All prior period earnings per share data are required to be adjusted retrospectively to give effect to FSP EITF 03-6-1. Consequently earnings per share data for the Three Months Ended April 5, 2008 was adjusted accordingly. The effect of the adoption of FSP EITF 03-6-1 resulted in a $0.01 decrease in both basic and diluted net income per share, on an “As Adjusted” basis, compared to amounts previously reported.

 

 

Schedule 3
THE WARNACO GROUP, INC.
CONSOLIDATED CONDENSED BALANCE SHEETS
(Dollars in thousands)
(Unaudited)
                         
    July 4, 2009     January 3, 2009     July 5, 2008  
 
                        
ASSETS
                        
Current assets:
                        
Cash and cash equivalents
   $ 177,633     $ 147,627     $ 154,516  
Accounts receivable, net
     281,400       251,886       310,883  
Inventories
     291,578       326,297       316,350  
Assets of discontinued operations
     373       6,279       10,520  
Other current assets
     158,630       156,777       168,032  
 
                  
Total current assets
     909,614       888,866       960,301  
Property, plant and equipment, net
     115,387       109,563       112,627  
Intangible and other assets
     470,758       497,664       536,724  
 
                  
TOTAL ASSETS
   $ 1,495,759     $ 1,496,093     $ 1,609,652  
 
                  
 
                        
LIABILITIES AND STOCKHOLDERS’ EQUITY
                        
Current liabilities:
                        
Short-term debt
   $ 58,807     $ 79,888     $ 35,562  
Accounts payable and accrued liabilities
     272,654       314,922       286,513  
Taxes
     7,831       7,447       25,109  
Liabilities of discontinued operations
     11,363       12,055       17,141  
 
                  
Total current liabilities
     350,655       414,312       364,325  
Long-term debt
     163,130       163,794       265,291  
Other long-term liabilities
     122,699       129,246       121,453  
Total stockholders’ equity
     859,275       788,741       858,583  
 
                  
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
   $ 1,495,759     $ 1,496,093     $ 1,609,652  
 
                  
 
                        
NET DEBT (Total debt net of cash and cash equivalents)
   $ 44,304     $ 96,055     $ 146,337  
 
                  

 

 

Schedule 4
THE WARNACO GROUP, INC.
NET REVENUES AND OPERATING INCOME BY BUSINESS GROUP
(Dollars in thousands)
(Unaudited)
                                         
    Three Months Ended     Three Months Ended     Increase /     %     Constant $  
    July 4, 2009     July 5, 2008     (Decrease)     Change     % Change (a)  
Net revenues:
                                        
Sportswear Group
   $ 223,527     $ 249,395     $ (25,868 )     -10.4 %     0.1 %
Intimate Apparel Group
     158,122       172,215       (14,093 )     -8.2 %     1.4 %
Swimwear Group
     74,245       81,694       (7,449 )     -9.1 %     -6.2 %
 
                              
Net revenues
   $ 455,894     $ 503,304     $ (47,410 )     -9.4 %     -0.5 %
 
                              
                                 
    Three Months Ended     % of Group     Three Months Ended     % of Group  
    July 4, 2009     Net Revenues     July 5, 2008     Net Revenues  
Operating income (loss):
                                
Sportswear Group (b), (c)
   $ 13,591       6.1 %   $ 23,040       9.2 %
Intimate Apparel Group (b), (c)
     27,021       17.1 %     31,799       18.5 %
Swimwear Group (b), (c)
     8,172       11.0 %     7,658       9.4 %
Unallocated corporate expenses (c)
     (8,082 )   na       (13,592 )   na  
 
                            
Operating income
   $ 40,702     na     $ 48,905     na  
 
                        
 
                                
Operating income as a percentage of total net revenues
     8.9 %             9.7 %        
 
                            
 
(a)   Reflects the percentage increase (decrease) in net revenues for the Three Months Ended July 4, 2009 compared to the Three Months Ended July 5, 2008 where foreign based net revenues for the Three Months Ended July 4, 2009 are translated into U.S. dollars using the same foreign currency exchange rates that were used in the calculation of net revenues for the Three Months Ended July 5, 2008.
 
(b)   Includes an allocation of shared services expenses as follows:
                 
    Three Months Ended   Three Months Ended
    July 4, 2009   July 5, 2008
Sportswear Group
   $ 5,077     $ 5,453  
Intimate Apparel Group
   $ 3,809     $ 4,431  
Swimwear Group
   $ 2,649     $ 3,824  
 
(c)   Includes restructuring charges as follows:
                 
    Three Months Ended     Three Months Ended  
    July 4, 2009     July 5, 2008  
Sportswear Group
   $ 352     $ 4,401  
Intimate Apparel Group
     311       18  
Swimwear Group
     852       144  
Unallocated corporate expenses
     (41 )     1,412  
 
            
 
   $ 1,474     $ 5,975  
 
            

 

 

Schedule 4a
THE WARNACO GROUP, INC.
NET REVENUES AND OPERATING INCOME BY BUSINESS GROUP
(Dollars in thousands)
(Unaudited)
                                         
    Six Months Ended     Six Months Ended     Increase /     %     Constant $  
    July 4, 2009 (a)     July 5, 2008 (a)     (Decrease)     Change     % Change (b)  
Net revenues:
                                        
Sportswear Group
   $ 503,674     $ 549,514     $ (45,840 )     -8.3 %     2.6 %
Intimate Apparel Group
     320,490       339,244       (18,754 )     -5.5 %     6.1 %
Swimwear Group
     170,175       182,204       (12,029 )     -6.6 %     -3.1 %
 
                                  
Net revenues
   $ 994,339     $ 1,070,962     $ (76,623 )     -7.2 %     2.7 %
 
                              
                                 
    Six Months Ended     % of Group     Six Months Ended     % of Group  
    July 4, 2009 (a)     Net Revenues     July 5, 2008 (a)     Net Revenues  
Operating income (loss):
                                
Sportswear Group (c), (d)
   $ 51,912       10.3 %   $ 45,119       8.2 %
Intimate Apparel Group (c), (d)
     56,423       17.6 %     64,084       18.9 %
Swimwear Group (c), (d)
     20,727       12.2 %     22,476       12.3 %
Unallocated corporate expenses (d)
     (24,220 )   na       (27,031 )   na  
 
                            
Operating income
   $ 104,842     na     $ 104,648     na  
 
                        
Operating income as a percentage of total net revenues
     10.5 %             9.8 %        
 
                            
 
(a)   The Six Months Ended July 4, 2009 contained 26 weeks of operations while the Six Months Ended July 5, 2008 contained 27 weeks of operations.
 
(b)   Reflects the percentage increase (decrease) in net revenues for the Six Months Ended July 4, 2009 compared to the Six Months Ended July 5, 2008 where foreign based net revenues for the Six Months Ended July 4, 2009 are translated into U.S. dollars using the same foreign currency exchange rates that were used in the calculation of net revenues for the Six Months Ended July 5, 2008.
 
(c)   Includes an allocation of shared services expenses as follows:
                 
    Six Months Ended   Six Months Ended
    July 4, 2009   July 5, 2008
Sportswear Group
   $ 10,108     $ 10,910  
Intimate Apparel Group
   $ 7,548     $ 8,861  
Swimwear Group
   $ 5,264     $ 7,648  
 
(d)   Includes restructuring charges as follows:
                 
    Six Months Ended     Six Months Ended  
    July 4, 2009     July 5, 2008  
Sportswear Group
   $ 3,388     $ 23,096  
Intimate Apparel Group
     2,912       695  
Swimwear Group
     2,433       1,114  
Unallocated corporate expenses
     1,312       1,412  
 
            
 
   $ 10,045     $ 26,317  
 
            

 

 

Schedule 5
THE WARNACO GROUP, INC.
NET REVENUES AND OPERATING INCOME BY REGION
(Dollars in thousands)
(Unaudited)
By Region:
                                         
    Net Revenues        
    Three Months     Three Months                      
    Ended July 4,     Ended July 5,     Increase /             Constant $ %  
    2009     2008     (Decrease)     % Change     Change (a)  
United States
   $ 232,320     $ 254,484     $ (22,164 )     -8.7 %     -8.7 %
Europe
     98,274       119,791       (21,517 )     -18.0 %     2.7 %
Asia
     70,676       71,790       (1,114 )     -1.6 %     10.9 %
Canada
     29,226       30,817       (1,591 )     -5.2 %     8.3 %
Mexico, Central and South America
     25,398       26,422       (1,024 )     -3.9 %     23.4 %
 
                                  
Total
   $ 455,894     $ 503,304     $ (47,410 )     -9.4 %     -0.5 %
 
                              
                                 
    Operating Income
    Three Months     Three Months              
    Ended July 4,     Ended July 5,     Increase /        
    2009 (a), (b)     2008 (a), (b)     (Decrease)     % Change  
United States
   $ 34,664     $ 33,453     $ 1,211       3.6 %
Europe
     967       7,998       (7,031 )     -87.9 %
Asia
     5,406       10,546       (5,140 )     -48.7 %
Canada
     4,179       7,874       (3,695 )     -46.9 %
Mexico, Central and South America
     3,568       2,626       942       35.9 %
Unallocated corporate expenses
     (8,082 )     (13,592 )     5,510       -40.5 %
 
                          
Total
   $ 40,702     $ 48,905     $ (8,203 )     -16.8 %
 
                        
 
(a)   Reflects the percentage increase (decrease) in net revenues for the Three Months Ended July 4, 2009 compared to the Three Months Ended July 5, 2008 where foreign based net revenues for the Three Months Ended July 4, 2009 are translated into U.S. dollars using the same foreign currency exchange rates that were used in the calculation of net revenues for the Three Months Ended July 5, 2008.
 
(b)   Includes restructuring charges as follows:
                 
    Three Months     Three Months  
    Ended July 4,     Ended July 5,  
    2009     2008  
United States
   $ 852     $ 145  
Europe
     532       4,567  
Asia
     (2 )     (149 )
Canada
     132       —  
Mexico, Central and South America
     —       —  
Unallocated corporate expenses
     (41 )     1,412  
 
            
Total
   $ 1,473     $ 5,975  
 
            

 

 

Schedule 5a
THE WARNACO GROUP, INC.
NET REVENUES AND OPERATING INCOME BY REGION
(Dollars in thousands)
(Unaudited)
By Region:
                                         
    Net Revenues        
    Six Months     Six Months                      
    Ended July 4,     Ended July 5,     Increase /             Constant $ %  
    2009 (a)     2008 (a)     (Decrease)     % Change     Change (b)  
United States
   $ 502,064     $ 511,498     $ (9,434 )     -1.8 %     -1.8 %
Europe
     240,989       291,956       (50,967 )     -17.5 %     1.3 %
Asia
     153,457       158,373       (4,916 )     -3.1 %     13.8 %
Canada
     49,923       57,749       (7,826 )     -13.6 %     2.7 %
Mexico, Central and South America
     47,906       51,386       (3,480 )     -6.8 %     22.6 %
 
                                  
Total
   $ 994,339     $ 1,070,962     $ (76,623 )     -7.2 %     2.7 %
 
                              
                                 
    Operating Income
    Six Months     Six Months              
    Ended July 4,     Ended July 5,     Increase /        
    2009 (a), (c)     2008 (a), (c)     (Decrease)     % Change  
United States
   $ 79,235     $ 61,822     $ 17,413       28.2 %
Europe
     17,527       23,366       (5,839 )     -25.0 %
Asia
     19,354       26,306       (6,952 )     -26.4 %
Canada
     6,866       14,018       (7,152 )     -51.0 %
Mexico, Central and South America
     6,080       6,167       (87 )     -1.4 %
Unallocated corporate expenses
     (24,220 )     (27,031 )     2,811       -10.4 %
 
                          
Total
   $ 104,842     $ 104,648     $ 194       0.2 %
 
                        
 
(a)   The Six Months Ended July 4, 2009 contained 26 weeks of operations while the Six Months Ended July 5, 2008 contained 27 weeks of operations.
 
(b)   Reflects the percentage increase (decrease) in net revenues for the Six Months Ended July 4, 2009 compared to the Six Months Ended July 5, 2008 where foreign based net revenues for the Six Months Ended July 4, 2009 are translated into U.S. dollars using the same foreign currency exchange rates that were used in the calculation of net revenues for the Six Months Ended July 5, 2008.
 
(c)   Includes restructuring charges as follows:
                 
            Six Months  
    Six Months Ended     Ended July 5,  
    July 4, 2009     2008  
United States
   $ 4,858     $ 1,298  
Europe
     3,583       23,557  
Asia
     9       51  
Canada
     252       —  
Mexico, Central and South America
     30       —  
Unallocated corporate expenses
     1,312       1,412  
 
            
Total
   $ 10,044     $ 26,318  
 
            

 

 

Schedule 6
THE WARNACO GROUP, INC.
NET REVENUES AND OPERATING INCOME BY CHANNEL
(Dollars in thousands)
(Unaudited)
By Channel:
                                 
    Net Revenues  
    Three Months     Three Months              
    Ended July 4,     Ended July 5,     Increase /     %  
    2009     2008     (Decrease)     Change  
Wholesale
   $ 350,324     $ 396,433     $ (46,109 )     -11.6 %
Retail
     105,570       106,871       (1,301 )     -1.2 %
 
                        
Total
   $ 455,894     $ 503,304     $ (47,410 )     -9.4 %
 
                        
                                 
    Operating Income  
    Three Months     Three Months              
    Ended July 4,     Ended July 5,     Increase /     %  
    2009 (a)     2008 (a)     (Decrease)     Change  
Wholesale
   $ 37,031     $ 47,599     $ (10,568 )     -22.2 %
Retail
     11,753       14,898       (3,145 )     -21.1 %
Unallocated corporate expenses
     (8,082 )     (13,592 )     5,510       -40.5 %
 
                        
Total
   $ 40,702     $ 48,905     $ (8,203 )     -16.8 %
 
                        
 
(a)   Includes restructuring charges as follows:
                 
    Three Months     Three Months  
    Ended July 4,     Ended July 5,  
    2009     2008  
Wholesale
   $ 1,182     $ 4,484  
Retail
     332       79  
Unallocated corporate expenses
     (41 )     1,412  
 
            
Total
   $ 1,473     $ 5,975  
 
            

 

 

Schedule 6a
THE WARNACO GROUP, INC.
NET REVENUES AND OPERATING INCOME BY CHANNEL
(Dollars in thousands)
(Unaudited)
By Channel:
                                 
    Net Revenues  
    Six Months     Six Months              
    Ended July 4,     Ended July 5,     Increase /     %  
    2009 (a)     2008 (a)     (Decrease)     Change  
Wholesale
   $ 794,125     $ 858,750     $ (64,625 )     -7.5 %
Retail
     200,214       212,212       (11,998 )     -5.7 %
 
                        
Total
   $ 994,339     $ 1,070,962     $ (76,623 )     -7.2 %
 
                        
                                 
    Operating Income  
    Six Months     Six Months              
    Ended July 4,     Ended July 5,     Increase /     %  
    2009 (a), (b)     2008 (a), (b)     (Decrease)     Change  
Wholesale
   $ 111,883     $ 102,614     $ 9,269       9.0 %
Retail
     17,179       29,065       (11,886 )     -40.9 %
Unallocated corporate expenses
     (24,220 )     (27,031 )     2,811       -10.4 %
 
                        
Total
   $ 104,842     $ 104,648     $ 194       0.2 %
 
                        
 
(a)   The Six Months Ended July 4, 2009 contained 26 weeks of operations while the Six Months Ended July 5, 2008 contained 27 weeks of operations.
 
(b)   Includes restructuring charges as follows:
                 
    Six Months     Six Months  
    Ended July 4,     Ended July 5,  
    2009     2008  
Wholesale
   $ 8,137     $ 24,570  
Retail
     595       336  
Unallocated corporate expenses
     1,312       1,412  
 
            
Total
   $ 10,044     $ 26,318  
 
            

 

 

Schedule 7
THE WARNACO GROUP, INC.
SUPPLEMENTAL SCHEDULE — FISCAL 2009 OUTLOOK
(Dollars in thousands, excluding per share amounts)
(Unaudited)
                                    
NET REVENUE GUIDANCE   Percentages
    (Unaudited)
Estimated decline in net revenues in Fiscal 2009 compared to comparable Fiscal 2008 levels.
     7.00 %   to     9.00 %
                         
EARNINGS PER SHARE GUIDANCE   U.S. Dollars
    (Unaudited)
Diluted Income per common share from continuing operations
                        
GAAP basis (assuming minimal pension expense / income)
   $ 2.31     to   $ 2.42  
Restructuring charges (a)
     0.22     to     0.26  
Tax items
     0.07     to     0.07  
 
                  
As adjusted (Non-GAAP basis) (b)
   $ 2.60     to   $ 2.75  
 
                    
 
(a)   Reflects between $10,000 to $12,000 of expected restructuring charges (net of an income tax benefit of between $4,000 and $5,000) 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” net revenue growth and per share amounts related to the Company’s income from continuing operations as such measures are 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 such non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. The Company presents such non-GAAP financial measures in reporting its projected 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  
    Three Months Ended     Charges and             Three Months Ended  
    April 4, 2009     Pension (a)     Taxation (b)     April 4, 2009 (c)  
Net revenues
   $ 538,445             $ —     $ 538,445  
Cost of goods sold
     312,885       (1,483 )             311,402  
     
Gross profit
     225,560       1,483       —       227,043  
Selling, general and administrative expenses
     158,756       (7,087 )             151,669  
Amortization of intangible assets
     2,127                       2,127  
Pension expense
     537       (537 )             —  
     
Operating income
     64,140       9,107       —       73,247  
Other expense (income)
     (404 )                     (404 )
Interest expense
     6,069                       6,069  
Interest income
     (408 )                     (408 )
           
Income from continuing operations before provision for income taxes and noncontrolling interest
     58,883       9,107       —       67,990  
Provision for income taxes
     20,134               2,099       22,233  
           
Income from continuing operations before noncontrolling interest
     38,749       9,107       (2,099 )     45,757  
Loss from discontinued operations, net of taxes
     (920 )                     (920 )
           
Net Income
     37,829       9,107       (2,099 )     44,837  
Less: Net income attributable to the noncontrolling interest
     (258 )                     (258 )
     
Net income attributable to Warnaco Group, Inc.
   $ 37,571     $ 9,107     $ (2,099 )   $ 44,579  
     
 
                                
Amounts attributable to Warnaco Group Inc. common shareholders:
                                
Income from continuing operations, net of tax
     38,491       9,107       (2,099 )     45,499  
Discontinued operations, net of tax
     (920 )     —       —       (920 )
           
Net income
     37,571       9,107       (2,099 )     44,579  
           
 
                                
Basic income per common share attributable to Warnaco Group, Inc. common shareholders:
                                
Income from continuing operations
   $ 0.84                     $ 0.99  
Loss from discontinued operations
     (0.02 )                     (0.02 )
 
                            
Net income
   $ 0.82                     $ 0.97  
 
                            
Diluted income per common share attributable to Warnaco Group, Inc. common shareholders:
                                
Income from continuing operations
   $ 0.83                     $ 0.99  
Loss from discontinued operations
     (0.02 )                     (0.02 )
 
                            
Net income
   $ 0.81                     $ 0.97  
 
                            
 
                                
Weighted average number of shares outstanding used in computing income per common share:
                                
Basic
     45,304,591                       45,304,591  
 
                            
 
                                
Diluted
     45,651,170                       45,651,170  
 
                            
 
(a)   This adjustment seeks to present the Company’s consolidated condensed statement of operations on a continuing basis without the effects of restructuring charges or pension expense. See note (c) below.
 
(b)   Adjustment to reflect the Company’s income from continuing operations at a normalized tax rate of 32.7% which reflects the Company’s estimated tax rate for Fiscal 2009 excluding the effects of restructuring charges and pension income. 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.