ETH Ethan Allen Interiors Inc

Ethan Allen Interiors Inc. (�Ethan Allen� or the �Company�) (NYSE:ETH) today reported operating results for the three and nine months ended March 31, 2009.

Three Months Ended March 31, 2009

Net delivered sales for the quarter ended March 31, 2009 amounted to $140.2 million as compared to $235.9 million in the prior year quarter. Net delivered sales for the Company�s Retail division were $103.3 million as compared to $172.8 million in the prior year quarter. Retail division comparable delivered sales were down 41.8% as compared to the prior year quarter. Wholesale sales were $88.1 million, as compared to $156.3 million in the prior year quarter.

For the quarter ended March 31, 2009, diluted loss per share amounted to $1.69 on a loss of $48.7 million, which includes a goodwill impairment charge based on our best estimate of $30.6 million net of tax ($1.06 per diluted share), and $4.6 million in restructuring and impairment charges net of tax ($0.16 per diluted share) due to previously announced actions. Excluding these impairment and restructuring charges, diluted loss per share was $0.46 on $13.4 million in net loss. This compares to diluted earnings per share and net income of $0.30 and $8.8 million, respectively, in the prior year comparable period ($0.39 and $11.4 million, respectively, excluding restructuring and impairment charges).

Nine Months Ended March 31, 2009

For the nine months ended March 31, 2009, net delivered sales totaled $535.6 million as compared to $744.1 million in the prior year comparable period. Net delivered sales for the Company�s Retail division were $406.4 million as compared to $548.1 million in the prior year. Retail division comparable delivered sales were down 28.9% as compared to the prior year comparable period. Wholesale sales were $318.2 million as compared to $468.5 in the prior year.

For the nine months ended March 31, 2009, diluted loss per share amounted to $1.24 on a net loss of $35.8 million, which includes a goodwill impairment charge based on our best estimate of $30.6 million net of tax, and $3.5 million in restructuring and impairment charges net of tax due to previously announced actions. Excluding these impairment and restructuring charges, diluted loss per share was $0.06 on $1.6 million in net loss. This compares to diluted earnings per share and net income of $1.58 and $47.0 million, respectively, in the prior year comparable period ($1.67 and $49.5 million, respectively, excluding restructuring and impairment charges).

Revolver Termination

The Company announced that it has initiated the termination of the $100 million cash flow based revolving credit facility. It expects to complete an asset based revolving credit facility in the coming weeks that is expected to provide greater flexibility, though the Company has no plans to use the facility in the near term.

Farooq Kathwari, Chairman and CEO, commented, �This was a challenging quarter, with major declines in sales and profitability. As stated in our April 21st press release, during this period of sharp decline in consumer confidence and major competitive home furnishings liquidations, we improved many aspects of our business. We introduced new products � many with eco-friendly finishes; maintained a strong national advertising presence; launched a cutting-edge new website; created a Membership Rewards program, and offered strong finance options. We also took major steps to reduce our costs and expenses, and on an annual basis, reduced over $100 million from our underlying cost structure. We have reduced our inventories during the quarter by $13.5 million and ended with a $51 million cash balance. We maintained a cash dividend, although at a reduced level.�

Mr. Kathwari continued, �Our decision to terminate the $100 million unsecured revolving credit facility expiring July 2010 and replace it in the coming weeks with a secured three-year facility of about $60 million, stems from our desire to have in place a revolver that provides greater flexibility. We have also recorded this quarter a charge for our best estimate of the impairment against the recorded value of goodwill. This goodwill has accumulated over many years. With this non-cash charge, we have eliminated entirely the goodwill in the Retail side of the business. However, no impairment charge was warranted for the wholesale division or our trade name.�

Commenting further, Mr. Kathwari stated, �Although the economic environment remains very difficult, we are pleased that the Retail environment seems to show some indications of improvement. Accordingly, we have launched aggressive new initiatives to build sales. On April 23rd, we introduced a major marketing campaign entitled �Celebrating American Innovation� to showcase the key elements that combine to create the unique Ethan Allen value proposition. �Celebrating American Innovation� will encompass a number of important initiatives. Last week we kicked off the campaign by reintroducing new, eco-friendly, and other selected products at special �celebration� pricing through June 15, 2009. A list of celebration products can be found at ethanallen.com. In the next nine months, �Celebrating American Innovation� will highlight the many ways we are innovating today, including maintaining an American manufacturing base � with about 65% of our products made in America. The campaign will focus on our quality and craftsmanship. It will also communicate the distinctive nature of our professional design service, which is free to our clients and includes visits to their home. In addition, the campaign will draw attention to our uncommon � and valuable -- free local white glove delivery and set-up service. And the campaign will vigorously project an Ethan Allen that has aggressively introduced technology to provide better and faster service of all kinds.�

�We are also continuing aggressively to refine and grow our retail presence, making sure that we have the right locations and the right size Design Center for each location. This fiscal year we and our licensees have opened 14 Design Centers, including three in our Design Studio format, and plan to open an additional 14 Design Centers in the next nine months.�

Ethan Allen Interiors Inc. is a leading manufacturer and retailer of quality home furnishings. The Company sells a full range of furniture products and decorative accessories through a network of 290 design centers in the United States and abroad, of which 159 are Company owned. Ethan Allen owns eight manufacturing facilities in the United States, which include two sawmills, and one cut and sew factory in Mexico.

The Company will conduct a Conference Call at 11:00 AM (Eastern) on Thursday, April 30th. The live webcast and replay are accessible via the Company�s website at http://ethanallen.com/investors.

This press release should be read in conjunction with the Company�s Annual Report on Form 10-K for the year ended June 30, 2008 and other reports filed with the Securities and Exchange Commission. This press release and related discussions contain forward-looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements reflect management�s current expectations concerning future events and results of the Company, and are subject to various assumptions, risks and uncertainties. Accordingly, actual future events or results could differ materially from those contemplated by the forward-looking statements. The Company assumes no obligation to update or provide revision to any forward-looking statement at any time for any reason.

� Ethan Allen Interiors Inc. Condensed Consolidated Statements of Operations (In thousands, except per share amounts) � � � � � � � � Three Months Nine Months Ended March 31, Ended March 31, � 2009 � � 2008 � 2009 � � 2008 (unaudited) (unaudited) � Net sales $ 140,221 $ 235,901 $ 535,620 $ 744,138 Cost of sales � 74,171 � � 110,714 � 255,828 � � 346,041 Gross profit 66,050 125,187 279,792 398,097 Operating expenses: Selling 42,251 56,112 146,274 171,290 General & administrative 42,781 49,502 131,806 145,940 Restructuring & impairment charges � 55,725 � � 3,993 � 54,121 � � 3,993 Total operating expenses � 140,757 � � 109,607 � 332,201 � � 321,223 Operating income (loss) (74,707 ) 15,580 (52,409 ) 76,874 Interest & other miscellaneous income 806 1,375 3,019 6,478 Interest & other related financing costs � 2,985 � � 2,914 � 8,818 � � 8,793 Income (loss) before income tax expense (76,886 ) 14,041 (58,208 ) 74,559 Income tax expense (benefit) � (28,212 ) � 5,195 � (22,444 ) � 27,587 Net income (loss) $ (48,674 ) $ 8,846 $ (35,764 ) $ 46,972 �

Basic earnings per share:

Net income (loss) per share $ (1.69 ) $ 0.31 $ (1.24 ) $ 1.59 Basic weighted average shares outstanding 28,861 28,909 28,768 29,461

�

Diluted earnings per share:

Net income per (loss) share $ (1.69 ) $ 0.30 $ (1.24 ) $ 1.58 Diluted weighted average shares outstanding 28,861 29,049 28,768 29,685 � Ethan Allen Interiors Inc. Condensed Consolidated Balance Sheets Unaudited (In thousands) � � � � March 31, June 30, Assets 2009 2008 Current Assets: Cash and cash equivalents $ 51,159 $ 74,376 Accounts receivable, net 10,434 12,672 Inventories 174,310 186,265 Prepaid expenses and other current assets 28,425 32,860 Deferred income taxes � 4,865 � 4,005 Total current assets 269,193 310,178 � Property, plant, and equipment, net 347,744 350,432 Intangible assets, net 45,156 96,823 Other assets � 3,945 � 4,540 Total Assets $ 666,038 $ 761,973 � Liabilities and Shareholders� Equity Current Liabilities: Current maturities of long-term debt $ 42 $ 41 Customer deposits 31,200 47,297 Accounts payable 19,621 26,444 Accrued expenses and other current liabilities � 60,307 � 61,720 Total current liabilities 111,170 135,502 � Long-term debt 203,077 202,988 Other long-term liabilities 21,059 20,383 Deferred income taxes � 6,579 � 27,327 Total liabilities 341,885 386,200 � Shareholders� equity � 324,153 � 375,773 Total Liabilities and Shareholders� Equity $ 666,038 $ 761,973 � Ethan Allen Interiors Inc. Selected Financial Information Unaudited (In millions) �

Selected Consolidated Financial Data:

� �

Three Months Ended

� �

Nine Months Ended

3/31/09

�

3/31/08

3/31/09

�

3/31/08

Net Sales $ 140.2 $ 235.9 $ 535.6 $ 744.1 Gross Margin 47.1% 53.1% 52.2% 53.5% Operating Margin -53.3% 6.6% -9.8% 10.3% Operating Margin (ex restructuring & impairment charge ) -13.5% 8.3% 0.3% 10.9% Net Income (loss) $ (48.7) $ 8.8 $ (35.8) 47.0 Net Income (loss)(ex restructuring & impairment charge) $ (13.4) $ 11.4 $ (1.6) $ 49.5 � Operating Cash Flow $ (1.9) $ 19.9 $ 13.8 $ 67.3 Capital Expenditures $ 4.3 $ 16.0 $ 20.5 $ 46.3 Acquisitions $ 0.1 $ - $ 0.7 $ 6.8 Treasury Stock Repurchases (settlement date basis) $ - $ 8.4 $ - $ 73.2 � EBITDA $ (67.7) $ 22.2 $ (31.1) $ 97.9 EBITDA as % of Net Sales -48.3% 9.4% -5.8% 13.2% EBITDA (ex restructuring & impairment charge ) $ (12.0) $ 26.2 $ 23.0 $ 101.9 EBITDA as % of Net Sales (ex restructuring & impairment charge ) -8.5% 11.1% 4.3% 13.7%

Selected Financial Data by Business Segment:

� � � � � � � � � � Three Months Ended Nine Months Ended

Retail

� 3/31/09 � 3/31/08 � 3/31/09 � 3/31/08 Net Sales $ 103.3 $ 172.8 $ 406.4 $ 548.1 Operating Margin -69.6% -4.9% -19.2% -0.2% Operating Margin (ex restructuring & impairment charge ) -21.0% -2.6% -7.4% 0.5% � Three Months Ended Nine Months Ended

Wholesale

� 3/31/09 � 3/31/08 � 3/31/09 � 3/31/08 Net Sales $ 88.1 $ 156.3 $ 318.2 $ 468.5 Operating Margin -6.9% 17.1% 4.5% 17.0% Operating Margin (ex restructuring & impairment charge ) -0.7% 17.1% 6.4% 17.0% �

Ethan Allen Interiors Inc.

GAAP Reconciliation Three and Nine Months Ended March 31, 2009 and 2008 (in thousands, except per share amounts) � � � Three Months Ended Nine Months Ended March 31, March 31, 2009 � 2008 2009 � 2008

Net Income / Earnings Per Share

Net income (loss)

$

(48,674)

$ 8,846

$

(35,764)

$ 46,972 Add: restructuring and impairment charge, net of related tax effect 35,278 � 2,516 34,156 � 2,516 Net income (loss) excluding restructuring and impairment charge

$

(13,396)

$ 11,362

$

(1,608)

$ 49,488 � Earnings (loss) per basic share

$

(1.69)

$ 0.31

$

(1.24)

$ 1.59 Earnings (loss) per basic share excluding restructuring and impairment charge

$

(0.46)

$ 0.39

$

(0.06)

$ 1.68 Basic weighted average shares outstanding 28,861 28,909 28,768 29,461 � Earnings (loss) per diluted share

$

(1.69)

$ 0.30

$

$ (1.24) $ 1.58 Earnings (loss) per diluted share excluding restructuring and impairment charge

$

(0.46)

$ 0.39

$

(0.06)

$ 1.67 Diluted weighted average shares outstanding 28,861 29,046 28,768 29,685 �

Consolidated Operating Income / Operating Margin

Operating income (loss)

$

(74,707)

$ 15,580

$

(52,409)

$ 76,874 Add: restructuring and impairment charge 55,725 � 3,993 54,121 � 3,993 Operating income (loss) (excluding restructuring and impairment charge

$

(18,982)

$ 19,573

$

1,712

$ 80,867 � Net sales

$

140,221

$ 235,901

$

535,620

$ 744,138 Operating margin -53.3% � 6.6% -9.8% � 10.3% Operating margin excluding restructuring and impairment charge -13.5% � 8.3% 0.3% � 10.9% �

Wholesale Operating Income / Operating Margin

Wholesale operating income (loss)

$

(6,068)

$ 26,676

$

14,396

$ 79,832 Add: restructuring and impairment charge 5,473 � - 5,881 � - Wholesale operating income (loss) excluding restructuring and impairment charge

$

(595)

$ 26,676

$

20,277

$ 79,832 Wholesale net sales

$

88,072

$ 156,269

$

318,215

$ 468,522 Wholesale operating margin -6.9% � 17.1% 4.5% � 17.0% Wholesale operating margin excluding restructuring and impairment charge -0.7% � 17.1% 6.4% � 17.0% �

Retail Operating Income / Operating Margin

Retail operating income (loss)

$

(71,920)

$ (8,544)

$

(78,156)

$ (1,294) Add: restructuring and impairment charge 50,252 � 3,993 48,240 � 3,993 Retail operating income (loss) excluding restructuring and impairment charge

$

(21,668)

$ (4,551)

$

(29,916)

$ 2,699 Retail net sales

$

103,305

$ 172,779

$

406,358

$ 548,112 Retail operating margin -69.6% � -4.9% -19.2% � -0.2% Retail operating margin excluding restructuring and impairment charge -21.0% � -2.6% -7.4% � 0.5% �

EBITDA

Net income (loss)

$

(48,674)

$ 8,846

$

(35,764)

$ 46,972 Add: interest expense, net 2,704 2,173 7,777 5,256 Add: income tax expense (benefit) (28,212) 5,195 (22,444) 27,587 Add: depreciation and amortization 6,477 � 5,991 19,285 � 18,077 EBITDA

$

(67,705)

$ 22,205

$

(31,146)

$ 97,892 Net sales

$

140,221

$ 235,901

$

535,620

$ 744,138 EBITDA as % of net sales -48.3% � 9.4% -5.8% � 13.2% � EBITDA

$

(67,705)

$ 22,205

$

(31,146)

$ 97,892 Add: restructuring and impairment charge 55,725 � 3,993 54,121 � 3,993 EBITDA excluding restructuring and impairment charge

$

(11,980)

$ 26,198

$

22,975

$ 101,885 Net sales

$

140,221

$ 235,901

$

535,620

$ 744,138 EBITDA as % of net sales excluding restructuring and impairment charge -8.5% � 11.1% 4.3% � 13.7%