PERY Perry Ellis International Inc. (delisted)

Perry Ellis International, Inc. (NASDAQ:PERY) today reported results for the first quarter ended April 30, 2011 (“first quarter of fiscal 2012”).

First Quarter Operating Results

“We are extremely pleased with our results for the first quarter. Our ability to successfully capitalize on the positive momentum for our brands and business from prior year coupled with the addition of the new Rafaella women’s sportswear business drove record revenue and net income for Perry Ellis International,” commented Oscar Feldenkreis, President and COO. “Throughout fiscal 2012 we will continue to invest in and focus on our niche businesses such as golf and Hispanic as well as in Perry Ellis Collection, women’s sportswear, direct -to-consumer, and international where we believe we can further maximize our operating model and drive significant growth and earnings for our shareholders,” continued Mr. Feldenkreis.

Total revenues increased 31% to $288.3 million compared to $220.3 million in the comparable prior year period. For the first quarter of fiscal 2012 Rafaella contributed $38.9 million in total revenue. Organic revenue grew 13%, to $249 million, which excludes the recently acquired Rafaella business. Increases were driven by strong performance within the golf and Hispanic lifestyle brands, as well as in Perry Ellis Collection. Furthermore, incremental growth of $11 million in program business which was opportunistically driven by forward inventory positions added to the quarter.

Overall gross profit for the quarter increased 23% to $97.0 million compared to $78.7 million in the comparable prior year period. Gross margin was 33.6% of total revenues compared to 35.7% in the comparable prior year period. The Rafaella business, acquired at the end of January, which has lower gross margins than the Company’s core businesses, impacted first quarter gross margin by 110 basis points. Furthermore, as previously noted, incremental program business and the effect of converting licenses for small leather goods and dress shirts into wholesale businesses impacted first quarter gross margin by approximately 100 basis points.

“Our first quarter results demonstrate the successful expansion of our growth strategies and the addition of Rafaella, which we believe provide us with a sustained platform for expansion in the current year and beyond,” stated George Feldenkreis, Chairman and CEO. “During the quarter this led to a 31% increase in revenue and a 45% increase in EBITDA with our EBITDA margin rising 120 basis points to 11.7%. We continue to successfully navigate a challenging product cost environment and expect to continue our strong sales and earnings performance given the strength of our products and business model which is providing us with market share expansion in existing retail doors as well as creating new opportunities for growth.”

As reported under generally accepted accounting principles (“GAAP”) the Company reported a 37% increase in net income attributed to Perry Ellis International, Inc. of $15.3 million, or $0.99 per fully diluted share compared to net income attributed to Perry Ellis International, Inc. of $11.2 million, or $0.81 per fully diluted share in the comparable prior year period.

Net income attributed to Perry Ellis International, Inc. per diluted share ("EPS"), as adjusted for the first quarter of fiscal 2012 was $1.08 (see attached reconciliation "Table 1"). Net Income, as adjusted, excludes the impact of the cost on early extinguishment of the senior subordinated 2013 notes and duplicated interest from March 8, 2011 to April 6, 2011 associated with the interest during the time that the retired debt and the new senior subordinated 2019 notes were simultaneously outstanding.

Earnings before interest, taxes, depreciation, amortization, cost on early extinguishment of debt, and non-controlling interest (“EBITDA”) for the first quarter increased 45% to $33.6 million, or 11.7% of total revenues compared to $23.1 million, or 10.5% of total revenue for the comparable prior year period (see attached reconciliation "Table 2"). For the first quarter of fiscal 2012, Rafaella delivered $5.8 million in EBITDA, significantly contributing to the 120 basis point improvement in EBITDA margin for the quarter.

Balance Sheet Update

The Company ended the first quarter of fiscal 2012 with $21.7 million in cash and cash equivalents. In addition, accounts receivable increased 41% to $182.5 million compared to $129.5 million as of January 29, 2011. The quality of the receivables from a customer base is very strong and the Company is pleased with the financial strength of its current partners.

Inventories were $181.7 million at quarter end representing a 2% increase compared to $178.2 million as of January 29, 2011. The Company also noted that the opportunistic inventory purchases it made throughout fiscal 2011 to support ongoing replenishment and program businesses represented incremental sales growth within the first quarter of fiscal 2012.

Fiscal 2012 Guidance

The Company reaffirmed its revenue guidance of reaching $1.0 billion for full fiscal year 2012. In addition, core organic growth is expected to add 8% to 10% from prior fiscal year total revenues, and the newly acquired Rafaella women’s sportswear business is expected to add approximately $125.0 million in revenue for full fiscal year 2012.

Furthermore, total EBITDA for the year is expected to be in a range of $88 - $90 million with Rafaella contributing $15-$16 million, thereby approaching a 9.0% EBITDA margin for fiscal 2012.

Based on first quarter of fiscal 2012 performance and current business trends the Company now expects earnings per share, diluted, for full year fiscal 2012 in a range of $2.40 - $2.50 compared to previous guidance of $2.30 - $2.40.

About Perry Ellis International

Perry Ellis International, Inc. is a leading designer, distributor and licensor of a broad line of high quality men's and women's apparel, accessories and fragrances. The Company's collection of dress and casual shirts, golf sportswear, sweaters, dress pants, casual pants and shorts, jeans wear, active wear and men's and women's swimwear is available through all major levels of retail distribution. The Company, through its wholly owned subsidiaries, owns a portfolio of nationally and internationally recognized brands, including: Perry Ellis(R), Jantzen(R), Laundry by Shelli Segal(R), C&C California(R), Cubavera(R), Centro(R), Solero(R), Munsingwear(R), Savane(R), Original Penguin(R) by Munsingwear(R), Grand Slam(R), Natural Issue(R), Pro Player(R), Havanera Co.(R), Axis(R), Tricots St. Raphael(R), Gotcha(R), Girl Star(R), MCD(R), John Henry(R), Mondo di Marco(R), Redsand(R), Manhattan(R), Axist(R), Farah(R) and Rafaella(R). The Company enhances its roster of brands by licensing trademarks from third parties, including: Pierre Cardin(R) for men's sportswear, Nike(R) and Jag(R) for swimwear, and Callaway(R), TOP-FLITE(R), PGA TOUR(R) and Champions Tour(R) for golf apparel. Additional information on the Company is available at www.pery.com.

Safe Harbor Statement

We caution readers that the forward-looking statements (statements which are not historical facts) in this release are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on current expectations rather than historical facts and they are indicated by words or phrases such as "anticipate," "believe," "budget," "contemplate," "continue," "could," "estimate," "expect," "guidance," "indicate," "intend," "may," "might," "plan," "possibly," "potential," "predict," "probably," "proforma," "project," "seek," "should," "target," or "will" and similar words or phrases or comparable terminology. We have based such forward-looking statements on our current expectations, assumptions, estimates and projections. While we believe these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements, many of which are beyond our control. These factors include: general economic conditions, a significant decrease in business from or loss of any of our major customers or programs, anticipated and unanticipated trends and conditions in our industry, including the impact of recent or future retail and wholesale consolidation, recent and future economic conditions, including turmoil in the financial and credit markets, the effectiveness of our planned advertising, marketing and promotional campaigns, our ability to contain costs, disruptions in the supply chain, our future capital needs and our ability to obtain financing, our ability to protect our trademarks, our ability to integrate acquired businesses, trademarks, trade names and licenses, our ability to predict consumer preferences and changes in fashion trends and consumer acceptance of both new designs and newly introduced products, the termination or non-renewal of any material license agreements to which we are a party, changes in the costs of raw materials, labor and advertising, our ability to carry out growth strategies including expansion in international and direct to consumer retail markets, the level of consumer spending for apparel and other merchandise, our ability to compete, exposure to foreign currency risk and interest rate risk, possible disruption in commercial activities due to terrorist activity and armed conflict, and other factors set forth in Perry Ellis International's filings with the Securities and Exchange Commission. Investors are cautioned that all forward-looking statements involve risks and uncertainties, including those risks and uncertainties detailed in Perry Ellis' filings with the SEC. You are cautioned not to place undue reliance on these forward-looking statements, which are valid only as of the date they were made. We undertake no obligation to update or revise any forward-looking statements to reflect new information or the occurrence of unanticipated events or otherwise.

    PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES SELECTED FINANCIAL DATA (UNAUDITED) (amounts in 000's, except per share information) INCOME STATEMENT DATA:     Three Months Ended April 30, 2011       May 1, 2010   Revenues Net sales $ 282,775 $ 214,242 Royalty income   5,514   6,107 Total revenues 288,289 220,349 Cost of sales   191,319   141,605 Gross profit 96,970 78,744 Operating expenses Selling, general and administrative expenses 63,375 55,626 Depreciation and amortization   3,189   3,119 Total operating expenses   66,564   58,745 Operating income 30,406 19,999 Cost on early extinguishment of debt 1,306 - Interest expense   4,666   3,747   Net income before income taxes 24,434 16,252 Income tax provision   9,056   4,876 Net income 15,378 11,376   Less: net income attributed to noncontrolling interest - 177     Net income attributed to Perry Ellis International, Inc. $ 15,378 $ 11,199   Net income attributed to Perry Ellis International, Inc. per share Basic $ 1.07 $ 0.87 Diluted $ 0.99 $ 0.81   Weighted average number of shares outstanding Basic 14,421 12,867 Diluted 15,538 13,884     PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES SELECTED FINANCIAL DATA (UNAUDITED) (amounts in 000's)             BALANCE SHEET DATA:   As of April 30, 2011 January 29, 2011   Assets Current assets: Cash and cash equivalents $ 21,728 $ 18,524 Accounts receivable, net 182,474 129,534 Inventories 181,741 178,217 Other current assets   29,215   36,785 Total current assets   415,158   363,060   Property and equipment, net 54,377 55,077 Intangible assets 260,131 262,647 Other assets   7,734   4,946   Total assets $ 737,400 $ 685,730   Liabilities and stockholders' equity Current liabilities: Accounts payable $ 80,155 $ 73,890 Accrued expenses and other liabilities 24,176 30,650 Senior credit facility 32,514 - Accrued interest payable 2,075 3,744 Unearned revenues   4,655   4,438 Total current liabilities   143,575   112,722     Long term liabilities: Senior subordinated notes payable, net 150,000 105,221 Senior credit facility - 97,342 Real estate mortgages 25,553 25,793 Deferred pension obligation 12,725 13,120 Unearned revenues and other long term liabilities   31,187   28,592 Total long term liabilities   219,465   270,068   Total liabilities   363,040   382,790   Equity     Total equity   374,360   302,940   Total liabilities and equity $ 737,400 $ 685,730   PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES Table 1 Reconciliation of first quarter fiscal 2012 and 2011 earnings per share to adjusted earnings per share. (UNAUDITED) (amounts in 000's)     Three Months Ended April 30, 2011 May 1, 2010 Net income attributed to Perry Ellis International, Inc. $ 15,378 $ 11,199 Plus: Cost on early extinguishment of debt 1,306 - Duplicate interest from March 8 to April 6, 2011 745 - Less: Tax benefit   (718 )   - Net income attributed to Perry Ellis International, Inc., as adjusted $ 16,711   $ 11,199     Three Months Ended April 30, 2011 May 1, 2010 Net income attributed to Perry Ellis International, Inc. per share, diluted $ 0.99 $ 0.81 Plus: Net per share cost on early extinguishment of debt $ 0.06 $ - Net per share duplicate interest from March 8 to April 6, 2011 $ 0.03 $ - Net income attributed to Perry Ellis International, Inc., as adjusted, per share, diluted $ 1.08   $ 0.81      

"Adjusted net income attributed to Perry Ellis International Inc. per share, diluted" consists of "net income attributed to Perry Ellis International Inc. per share, diluted" adjusted for the impact of the cost on early extinguishment of debt and the duplicate interest from March 8, 2011 to April 6, 2011 associated with the interest during the time that the retired debt and the new debt were simultaneously outstanding. These costs are not indicative of our ongoing operations and thus to get a more comparable result with the operating performance of the apparel industry, they have been removed, net of taxes, from the calculation.

 

  PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES Table 2 RECONCILIATION OF NET INCOME TO EBITDA(1) (UNAUDITED) (amounts in 000's)   Three Months Ended April 30, 2011 May 1, 2010     Net income attributed to Perry Ellis International, Inc. $ 15,378 $ 11,199 Plus: Depreciation and amortization 3,189 3,119 Interest expense 4,666 3,747 Net income attributable to noncontrolling interest - 177 Cost on early extinguishment of debt 1,306 - Income tax provision   9,056     4,876   EBITDA $ 33,595   $ 23,118     Gross profit $ 96,970 $ 78,744 Less: Selling, general and administrative expenses   (63,375 )   (55,626 ) EBITDA   33,595     23,118       Total revenues $ 288,289 $ 220,349   EBITDA margin percentage of revenues 11.7 % 10.5 %     (1) EBITDA consists of earnings before interest, taxes, depreciation, amortization, cost on early extinguishment of debt, and noncontrolling interest. EBITDA is not a measurement of financial performance under accounting principles generally accepted in the United States of America, and does not represent cash flow from operations. EBITDA is presented solely as a supplemental disclosure because management believes that it is a common measure of operating performance in the apparel industry.