NEW YORK, April 26, 2012 /PRNewswire/ -- Liz Claiborne
Inc. (NYSE:LIZ) today announced earnings for the first quarter of
2012. For the first quarter of 2012 on a GAAP basis, loss from
continuing operations was ($52)
million, or ($0.51) per share,
compared to a loss from continuing operations of ($53) million, or ($0.56) per share, for the first quarter of
2011.
Adjusted loss per share from continuing operations for the first
quarter of 2012 was ($0.22), compared
to adjusted loss per share from continuing operations of
($0.32) for the first quarter of 2011
(inclusive of unrealized foreign currency losses of ($0.01) per share in the first quarter of 2012
and ($0.14) per share in the first
quarter of 2011).
Adjusted EBITDA for the first quarter of 2012 was ($1) million, while comparable adjusted EBITDA
was ($4) million for the first
quarter of 2011 (excluding unrealized foreign currency losses of
($2) million in the first quarter of
2012 and ($21) million in the first
quarter of 2011). Net sales for the first quarter of 2012 were
$317 million, a decrease of
$14 million, or 4.1%, from the
comparable 2011 period.
The Company also announced first quarter 2012 direct-to-consumer
comparable sales as follows:
Brand
|
January
|
February
|
March
|
Lucky
Brand
|
29%
|
20%
|
18%
|
kate
spade
|
30%
|
19%
|
73%
|
Juicy
Couture
|
(8%)
|
(2%)
|
(3%)
|
William L. McComb, Chief
Executive Officer of Liz Claiborne Inc., said: "Adjusted EBITDA,
excluding foreign currency transaction losses, of ($1) million in the first quarter was in line
with our recently-provided outlook. We continue to improve our
balance sheet as we ended the quarter with net debt of $317 million, a decrease of $381 million compared to the first quarter of
2011. We further strengthened our capital structure with the
exchange in early April of $23
million of our 6% Convertible Notes for 6.5 million shares
of stock. For fiscal 2012, we continue to forecast adjusted EBITDA,
excluding foreign currency transaction gains or losses, in the
range of $125 to $140 million."
Mr. McComb concluded, "We are pleased with the
direct-to-consumer comparable sales reported today for our three
global lifestyle brands – Juicy Couture, Lucky Brand and kate
spade. We are encouraged by the prospects for these three brands as
they execute their growth strategies. kate spade continued its very
strong trend, with the brand posting comps of 19% in February and
73% in March. The same holds true at Lucky Brand, where strong
performance in denim and a compelling fashion offer are driving
solid direct-to-consumer sales trends, as evidenced by comps of 20%
in February and 18% in March. At Juicy Couture, we are encouraged
by the sales trends we are seeing right now. Juicy today reported a
comp of (2%) in February and (3%) in March. Spring and early Summer
merchandise continue to perform well overall on both the net sales
and gross margin lines compared to Spring and early Summer
merchandise in the year ago period, with inventory levels down
significantly to last year."
The adjusted results for the first quarter of 2012 and 2011, as
well as forward-looking targets, exclude the impact of expenses
incurred in connection with the Company's streamlining initiatives
and brand-exiting activities, loss on extinguishment of debt and
interest expense charges related to a multi-employer pension
withdrawal liability. The Company believes that the adjusted
results for such periods represent a more meaningful presentation
of its historical operations and financial performance since these
results provide period to period comparisons that are consistent
and more easily understood. The attached tables, captioned
"Reconciliation of Non-GAAP Financial Information", provide a full
reconciliation of actual results to the adjusted results. We
present EBITDA, which we define as loss from continuing operations,
adjusted to exclude income tax provision (benefit), interest
expense, net, loss on extinguishment of debt and depreciation and
amortization. We also present (i) Adjusted EBITDA, which is EBITDA
adjusted to exclude the impact of expenses incurred in connection
with the Company's streamlining initiatives and brand-exiting
activities, non-cash impairment charges and non-cash share-based
compensation expense; (ii) Adjusted EBITDA excluding foreign
currency losses, net, which is Adjusted EBITDA further adjusted to
exclude unrealized foreign currency losses, net; and (iii)
Comparable Adjusted EBITDA excluding foreign currency losses, net,
which is Adjusted EBITDA excluding foreign currency transaction
losses, net, further adjusted to exclude the estimated Adjusted
EBITDA associated with each of the following: Liz
Claiborne/JCPenney apparel and handbags; Axcess; DKNY® Jeans;
Dana Buchman apparel; and our former
Curve fragrance brand and related brands. We present the
above-described EBITDA measures because we consider them important
supplemental measures of our performance and believe they are
frequently used by securities analysts, investors and other
interested parties in the evaluation of companies in our
industry.
The Company will sponsor a conference call at 10:00am EDT today to discuss its results for the
first quarter of 2012. The dial-in number is 1-888-694-4676 with
pass code 72892664. The web cast and slides accompanying the
prepared remarks can be accessed via the Investor Relations section
of the Liz Claiborne website at www.lizclaiborneinc.com. An archive
of the webcast will be available on the website. Additional
information on the results of the Company's operations is available
in the Company's Form 10-Q for the first quarter of 2012, filed
today with the Securities and Exchange Commission.
FIRST QUARTER RESULTS
During the fourth quarter of 2011, we determined that we would
disaggregate our former Domestic-Based Direct Brands segment into
three reportable segments, Juicy Couture, kate spade and Lucky
Brand. The operations of our former Partnered Brands segment have
become our Adelington Design Group & Other segment. For the
first quarter of 2011, our former International-Based Direct Brands
segment included allocated corporate expenses that could not be
reported as discontinued operations and therefore continue to be
reported in our segment results.
Overall Results
Net sales from continuing operations for the first
quarter of 2012 were $317 million, a
decrease of $14 million, or 4.1% from
the first quarter of 2011, reflecting (i) an increase in sales in
our kate spade and Lucky Brand segments; and (ii) a decline in
sales in our Juicy Couture and Adelington Design Group & Other
segments, including a $50 million
decrease in sales associated with brands that have been sold or
exited but not accounted for as discontinued operations.
Gross profit as a percentage of net sales was 56.5% in
the first quarter of 2012, compared to 53.3% in the comparable 2011
period, primarily reflecting improved full price sell through of
our brands overall and a higher percentage of direct-to-consumer
sales which run at a higher gross profit rate than the Company
average, partially offset by the impact of higher raw material
costs in the first quarter of 2012 compared to 2011.
Selling, general & administrative expenses
("SG&A") were $212 million, or
66.9% of net sales in the first quarter of 2012, compared to
$197 million, or 59.6% of net sales
in the first quarter of 2011. The $15
million increase in SG&A compared to the first quarter
of 2011 primarily reflected a $25
million increase in expenses related to growth initiatives
(new retail stores, e-commerce and marketing), and a $6 million increase in streamlining expenses (the
majority of which was related to the planned closure of our
Ohio distribution center),
partially offset by a $13 million
decrease in expenses primarily associated with our Adelington
Design Group & Other Segment. In the first quarter of 2011, we
incurred $3 million of SG&A in
our former International-Based Direct Brands segment related to
allocated SG&A that could not be reported as discontinued
operations.
Operating loss was ($33)
million ((10.4%) of net sales) in the first quarter of 2012
compared to an operating loss of ($21)
million ((6.2%) of net sales) in the first quarter of 2011.
Adjusted operating loss in the first quarter of 2012 was
($22) million ((6.9%) of adjusted net
sales) compared to adjusted operating loss of ($16) million ((4.9%) of net sales) in 2011.
Other expense, net was ($2)
million in the first quarter of 2012, compared to
($21) million in the first quarter of
2011, primarily reflecting (i) foreign currency transaction gains
and losses on our 5% Euro Notes and other foreign currency
denominated assets and liabilities; and (ii) equity in earnings of
our investments in equity investees.
Loss on Extinguishment of Debt was ($3) million in the first quarter of 2012 in
connection with our estimated loss on the conversion of
$23 million of our Convertible Notes
into 6.5 million shares of our common stock and the repurchase of
40 million euro aggregate principal
amount of our Euro Notes.
Interest expense, net was $12
million in the first quarter of 2012, flat when compared to
the first quarter of 2011, primarily reflecting interest expense
related to the Senior Notes, which were issued in April 2011, partially offset by a decrease in
interest expense due to the redemption of 269 million euro of our Euro Notes over the past
twelve months and decreased borrowings on our bank credit
facility.
Provision (Benefit) for Income Taxes reflected a
provision for income taxes of $1
million in the first quarter of 2012, compared to a benefit
for income taxes of ($0.3) million in
the first quarter of 2012. The income tax provision in the first
quarter of 2012 primarily represented increases in deferred tax
liabilities for indefinite-lived intangible assets, current tax on
operations in certain jurisdictions and an increase in the accrual
for interest related to uncertain tax positions. The income tax
benefit for the first quarter of 2011 primarily represented tax
benefits on losses in continuing operations in certain
jurisdictions, partially offset by increases in deferred tax
liabilities for indefinite-lived intangible assets, current tax on
operations in certain jurisdictions and an increase in the accrual
for interest related to uncertain tax positions.
Loss from continuing operations in the first quarter of
2012 was ($52) million, or
($0.51) per share, compared to a loss
of ($53) million, or ($0.56) per share in the first quarter of 2011.
Adjusted loss per share from continuing operations in the first
quarter of 2012 was ($0.22), compared
to adjusted loss per share from continuing operations of
($0.32) in the first quarter of
2011.
Net loss in the first quarter of 2012 was ($61) million, inclusive of losses related to
discontinued operations of ($9)
million, compared to a net loss of ($96) million, inclusive of losses related to
discontinued operations of ($43)
million, in the first quarter of 2011. Loss per share was
($0.60) in the first quarter of 2012
compared to a loss per share of ($1.02) in the first quarter of 2011.
Balance Sheet and Cash Flow
Accounts receivable decreased $111
million, or 54.7%, compared to the first quarter of 2011,
primarily due to the inclusion of Mexx in the first quarter of
2011.
Inventories decreased $127
million, or 41.8%, compared to the first quarter of 2011,
primarily due to the impact of the sale of an 81.25% interest in
the global Mexx business and brands that have been exited. The
decrease in inventories was partially offset by an increase in kate
spade inventory to support growth initiatives, including retail
store expansion.
Cash flow from continuing operating activities for the
last twelve months was $110
million.
Debt outstanding decreased to $398
million compared to $714
million in the first quarter of 2011. We ended the first
quarter of 2012 with $81 million in
cash and marketable securities, compared to $16 million in the first quarter of 2011. The
$381 million decrease in our net debt
position (total debt less cash and marketable securities) over the
last twelve months primarily reflected: (i) the repurchase of
269 million euro of the Euro Notes;
(ii) the repayment of all outstanding borrowings under our
revolving credit facility with proceeds from the sale of an 81.25%
interest in the global Mexx business and other disposition
transactions; and (iii) the conversion of $21 million aggregate principal amount of the
Convertible Notes into 6.2 million shares of our common stock.
These decreases were partially offset by (i) the issuance of
$220 million of Senior Notes; (ii)
the use of cash to fund $78 million
of capital and in-store shop expenditures, including $23 million to purchase our Ohio distribution center under the terms of
the previously existing synthetic lease agreement; and (iii)
investments in and advances to our equity investees of $6 million. The effect of changes in foreign
currency exchange rates on our outstanding Euro
Notes decreased our debt balance by $7
million compared to the first quarter of 2011.
Segment Highlights
Net sales and operating income (loss) for our reportable
segments are provided below:
Net sales for Juicy Couture were $110
million, a 4.4% decrease compared to 2011, primarily driven
by decreases in wholesale non-apparel and specialty retail,
partially offset by increases in our e-commerce, licensing, outlet
and wholesale apparel operations. Store counts and key operating
metrics are as follows:
- We ended the quarter with 78 specialty retail stores, 51 outlet
stores and 5 concessions, reflecting the net addition over the last
12 months of 2 specialty retail stores;
- Average retail square footage in the first quarter was
approximately 418 thousand square feet, a 0.9% increase compared to
2011;
- Sales per square foot for comparable stores for the latest
twelve months were $661; and
- Comparable direct-to-consumer sales (inclusive of e-commerce
and concessions) decreased by 4% in the first quarter of 2012.
Juicy Couture segment operating loss in the first quarter was
($14) million ((12.8%) of net sales),
compared to an operating loss of ($4)
million ((3.7%) of net sales) in 2011. Juicy Couture segment
adjusted operating loss in the first quarter was ($11) million ((10.2%) of net sales), compared to
adjusted operating loss of ($2)
million ((1.9%) of net sales) in 2011.
Net sales for Lucky Brand were $100
million, a 20.3% increase compared to 2011, primarily driven
by increases in wholesale apparel, specialty retail, outlet and
e-commerce, partially offset by a decrease in wholesale
non-apparel. Store counts and key operating metrics are as
follows:
- We ended the quarter with 178 specialty retail stores and 41
outlet stores, reflecting the net closure over the last 12 months
of 7 specialty retail stores and the net addition of 2 outlet
stores;
- Average retail square footage in the first quarter was
approximately 555 thousand square feet, a 2.5% decrease compared to
2011;
- Sales per square foot for comparable stores for the latest
twelve months were $448; and
- Comparable direct-to-consumer sales (inclusive of e-commerce)
increased 21% in the first quarter of 2012.
Lucky Brand segment operating loss in the first quarter was
($15) million ((15.3%) of net sales),
compared to an operating loss of ($16)
million ((19.4%) of net sales) in 2011. Lucky Brand segment
adjusted operating loss in the first quarter was ($13) million ((12.7%) of net sales), compared to
an adjusted operating loss of ($16)
million ((19.2%) of net sales) in 2011.
Net sales for kate spade were $86
million, a 45.9% increase compared to 2011, driven by
increases in e-commerce, specialty retail, outlet, wholesale
non-apparel and wholesale apparel. Store counts and key operating
metrics are as follows:
- We ended the quarter with 51 specialty retail stores and 29
outlet stores, reflecting the net addition over the last 12
months of 8 specialty retail stores;
- Average retail square footage in the first quarter was
approximately 155 thousand square feet, an 8.1% increase compared
to 2011;
- Sales per square foot for comparable stores for the latest
twelve months were $989; and
- Comparable direct-to-consumer sales (inclusive of e-commerce)
increased 38% in the first quarter of 2012.
kate spade segment operating income in the first quarter was
$4 million (4.9% of net sales),
compared to operating income of $2
million (2.8% of net sales) in 2011. kate spade segment
adjusted operating income in the first quarter was $7 million (7.5% of net sales), compared to
adjusted operating income of $2
million (3.2% of net sales) in 2011.
Net sales for the Adelington Design Group & Other segment
decreased $53 million, or 72.4%, in
the first quarter to $20 million,
substantially all of which was related to the impact of exited
businesses.
Adelington Design Group & Other segment operating loss in
the first quarter was ($8) million
((38.4%) of net sales), compared to operating income of
$1 million (1.2% of net sales) in
2011. Adelington Design Group & Other segment adjusted
operating loss in the first quarter was ($4)
million ((21.2%) of adjusted net sales), compared to
adjusted operating income of $3
million (3.8% of net sales) in 2011.
About Liz Claiborne Inc.
Liz Claiborne Inc. designs and markets a portfolio of
retail-based, premium, global lifestyle brands including Juicy
Couture, kate spade, and Lucky Brand. In addition, the Adelington
Design Group, a private brand jewelry design and development
division, markets brands through department stores as well as
serves jcpenney via exclusive supplier agreements for the Liz
Claiborne and Monet jewelry lines and Kohl's with an exclusive
supplier agreement for Dana Buchman
jewelry. The Company also has licenses for the Liz Claiborne New
York brand, available at QVC and Lizwear, which is distributed
through the club store channel. Liz Claiborne Inc. maintains an
18.75% stake in Mexx, a European and Canadian apparel and
accessories retail-based brand. The Company anticipates that its
name change to Fifth & Pacific Companies, Inc. and trading
under its new stock symbol (NYSE: FNP) will become effective on or
about May 15, 2012. Additional
information and updates will also be posted on the new corporate
website: www.fifthandpacific.com.
Liz Claiborne Inc. Forward-Looking Statement
Statements contained herein that relate to the Company's future
performance, financial condition, liquidity or business or any
future event or action are forward-looking statements under the
Private Securities Litigation Reform Act of 1995. Such statements
are indicated by words or phrases such as "intend," "anticipate,"
"plan," "estimate," "target," "forecast," "project," "expect,"
"believe," "we are optimistic that we can," "current visibility
indicates that we forecast" or "currently envisions" and similar
phrases. Such statements are based on current expectations only,
are not guarantees of future performance, and are subject to
certain risks, uncertainties and assumptions. The Company may
change its intentions, belief or expectations at any time and
without notice, based upon any change in the Company's assumptions
or otherwise. Should one or more of these risks or uncertainties
materialize, or should underlying assumptions prove incorrect,
actual results may vary materially from those anticipated,
estimated or projected. In addition, some risks and uncertainties
involve factors beyond the Company's control. Among the risks and
uncertainties are the following: our ability to continue to have
the necessary liquidity, through cash flows from operations and
availability under our amended and restated revolving credit
facility, may be adversely impacted by a number of factors,
including the level of our operating cash flows, our ability to
maintain established levels of availability under, and to comply
with the financial and other covenants included in, our amended and
restated revolving credit facility and the borrowing base
requirement in our amended and restated revolving credit facility
that limits the amount of borrowings we may make based on a formula
of, among other things, eligible accounts receivable and inventory
and the minimum availability covenant in our amended and restated
revolving credit facility that requires us to maintain availability
in excess of an agreed upon level; general economic conditions in
the United States, Europe and other parts of the world, including
the impact of debt reduction efforts in the United States; levels of consumer
confidence, consumer spending and purchases of discretionary items,
including fashion apparel and related products, such as ours;
restrictions in the credit and capital markets, which would impair
our ability to access additional sources of liquidity, if needed;
changes in the cost of raw materials, labor, advertising and
transportation, which could impact prices of our products; our
dependence on a limited number of large US department store
customers, and the risk of consolidations, restructurings,
bankruptcies and other ownership changes in the retail industry and
financial difficulties at our larger department store customers;
our ability to successfully implement our long-term strategic
plans, including our focus on our Juicy Couture, Lucky Brand
and kate spade brands and the expansion into markets outside of the
US, such as kate spade's joint venture in China, and risks associated with the pending
name change of our Company to Fifth and Pacific Companies, Inc.,
which is planned to be effective May 15,
2012; risks associated with the transition of the Mexx
business to an entity in which we hold a minority interest and the
possible failure of such entity that may make our interest therein
of little or no value and risks associated with the ability of the
majority shareholder to operate the Mexx business successfully
which will impact the potential value of our minority interest;
costs associated with (i) the transition of the Liz Claiborne
family of brands, Monet US, Dana
Buchman, Kensie and Mac & Jac brands from the Company to
their respective acquirers and (ii) the early termination and
transition of the DKNY® Jeans and DKNY® Active Licenses; our
ability to sustain recent performance in connection with our Lucky
Brand product offering and our ability to revitalize our Juicy
Couture creative direction and product offering; our ability to
anticipate and respond to constantly changing consumer demands and
tastes and fashion trends, across multiple brands, product lines,
shopping channels and geographies; our ability to attract and
retain talented, highly qualified executives, and maintain
satisfactory relationships with our employees; our ability to
adequately establish, defend and protect our trademarks and other
proprietary rights; our ability to successfully develop or acquire
new product lines or enter new markets or product categories, and
risks related to such new lines, markets or categories; risks
associated with the sale of the Liz Claiborne family of brands to
J. C. Penney Corporation, Inc. and the licensing arrangement with
QVC, Inc., including, without limitation, our ability to
maintain productive working relationships with these parties and
possible changes or disputes in our other brand relationships or
relationships with other retailers and existing licensees as a
result; the impact of the highly competitive nature of the markets
within which we operate, both within the US and abroad; our
reliance on independent foreign manufacturers, including the risk
of their failure to comply with safety standards or our policies
regarding labor practices; risks associated with our
buying/sourcing agreement with Li & Fung Limited ("Li
& Fung"), which results in a single third party foreign
buying/sourcing agent for a significant portion of our products;
risks associated with the closing of our Ohio distribution center and our US
distribution services agreement with Li & Fung which results in
a single third party service provider for a significant portion of
our US distribution and our ability to effectively transition our
distribution function to Li & Fung within our expected
timeline; a variety of legal, regulatory, political and economic
risks, including risks related to the importation and exportation
of product, tariffs and other trade barriers; our ability to adapt
to and compete effectively in the current quota environment in
which general quota has expired on apparel products, but political
activity seeking to re-impose quota has been initiated or
threatened; our exposure to currency fluctuations; risks associated
with material disruptions in our information technology systems;
risks associated with privacy breaches; risks associated with
credit card fraud and identity theft; risks associated with third
party service providers, including service providers in the area of
e-commerce; limitations on our ability to utilize all or a portion
of our US deferred tax assets if we experience an "ownership
change"; the outcome of current and future litigations and other
proceedings in which we are involved; and such other factors as are
set forth in this press release, the Company's 2011 Annual Report
on Form 10-K, including in the sections entitled "Item
1A-Risk Factors" and "Statement Regarding Forward Looking
Statements" and in the Company's Quarterly Report on Form 10-Q
for the quarter ending March 31,
2012, including in the section entitled
"Statement Regarding Forward Looking Statements", each filed
with the Securities and Exchange Commission. The Company
undertakes no obligation to publicly update or revise any
forward-looking statement, whether as a result of new information,
future events or otherwise.
LIZ
CLAIBORNE INC.
|
|
CONSOLIDATED STATEMENTS OF
OPERATIONS
|
|
(All
amounts in thousands, except per common share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
|
|
|
|
March
31, 2012
|
|
%
of
|
|
|
April
2, 2011
|
|
%
of
|
|
|
|
|
|
|
(13
Weeks)
|
|
Sales
|
|
|
(13
Weeks)
|
|
Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Sales
|
|
|
$
317,147
|
|
100.0
%
|
|
|
$
330,682
|
|
100.0
%
|
|
|
Cost of goods sold
|
|
138,040
|
|
43.5
%
|
|
|
154,287
|
|
46.7
%
|
|
|
Gross
Profit
|
|
|
179,107
|
|
56.5
%
|
|
|
176,395
|
|
53.3
%
|
|
|
Selling, general &
administrative expenses
|
212,049
|
|
66.9
%
|
|
|
196,973
|
|
59.6
%
|
|
|
Operating
Loss
|
|
(32,942)
|
|
(10.4)
%
|
|
|
(20,578)
|
|
(6.2)
%
|
|
|
Other expense, net
|
|
(2,325)
|
|
(0.7)
%
|
|
|
(21,140)
|
|
(6.4)
%
|
|
|
Loss on extinguishment of
debt
|
(2,858)
|
|
(0.9)
%
|
|
|
--
|
|
--
|
|
|
Interest expense, net
|
|
(12,340)
|
|
(3.9)
%
|
|
|
(11,638)
|
|
(3.5)
%
|
|
|
Loss
Before Provision (Benefit) for Income Taxes
|
(50,465)
|
|
(15.9)
%
|
|
|
(53,356)
|
|
(16.1)
%
|
|
|
Provision (benefit) for income
taxes
|
1,265
|
|
0.4
%
|
|
|
(299)
|
|
(0.1)
%
|
|
|
Loss from
Continuing Operations
|
(51,730)
|
|
(16.3)
%
|
|
|
(53,057)
|
|
(16.0)
%
|
|
|
Discontinued operations, net of
income taxes
|
(8,910)
|
|
|
|
|
(43,288)
|
|
|
|
|
Net
Loss
|
|
|
$
(60,640)
|
|
|
|
|
$
(96,345)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings
per Share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic and
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
Loss from Continuing
Operations
|
$
(0.51)
|
|
|
|
|
$
(0.56)
|
|
|
|
|
Net Loss
|
|
|
$
(0.60)
|
|
|
|
|
$
(1.02)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
Average Shares, Basic and Diluted (a)
|
101,104
|
|
|
|
|
94,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
__________
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Because
the Company incurred a loss from continuing operations for the
three months ended March 31, 2012 and April 2, 2011, all
potentially dilutive shares are antidilutive. Accordingly, basic and diluted weighted
average shares outstanding are equal for such periods.
|
|
LIZ
CLAIBORNE INC.
|
CONSOLIDATED BALANCE SHEETS
|
(All
amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March
31, 2012
|
|
April
2, 2011
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Current
Assets:
|
|
|
|
|
|
|
|
|
Cash and
cash equivalents
|
$
79,706
|
|
$
15,849
|
|
|
|
|
Accounts
receivable - trade, net
|
92,378
|
|
203,721
|
|
|
|
|
Inventories, net
|
176,692
|
|
303,794
|
|
|
|
|
Other
current assets
|
59,309
|
|
97,067
|
|
|
|
|
Total
current assets
|
408,085
|
|
620,431
|
|
|
|
|
|
|
|
|
|
|
|
|
Property
and Equipment, Net
|
229,715
|
|
364,010
|
|
|
|
Goodwill
and Intangibles, Net
|
118,528
|
|
228,187
|
|
|
|
Other
Assets
|
|
40,500
|
|
43,169
|
|
|
Total
Assets
|
|
$
796,828
|
|
$
1,255,797
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders'
Deficit
|
|
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
|
|
|
Short-term
borrowings
|
$
4,543
|
|
$
133,453
|
|
|
|
|
Convertible Senior Notes
|
61,061
|
|
75,470
|
|
|
|
|
Other
current liabilities
|
332,822
|
|
437,988
|
|
|
|
|
Total
current liabilities
|
398,426
|
|
646,911
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-Term
Debt
|
331,920
|
|
505,124
|
|
|
|
Other
Non-Current Liabilities
|
228,385
|
|
228,266
|
|
|
|
Stockholders' Deficit
|
(161,903)
|
|
(124,504)
|
|
|
Total
Liabilities and Stockholders' Deficit
|
$
796,828
|
|
$
1,255,797
|
|
|
|
|
|
|
|
|
|
|
LIZ
CLAIBORNE INC.
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE
LOSS
|
(All
amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
|
|
March
31, 2012
|
|
April
2, 2011
|
|
|
|
|
|
|
(13
Weeks)
|
|
(13
Weeks)
|
|
|
|
|
|
|
|
|
|
|
|
Net
Loss
|
|
|
$
(60,640)
|
|
$
(96,345)
|
|
|
|
|
|
|
|
|
|
|
|
Other
Comprehensive Loss, Net of Income Taxes:
|
|
|
|
|
|
Cumulative
translation adjustment, including Euro Notes in 2011
and
|
|
|
|
|
|
other
instruments, net of income taxes of $0 and $1,367,
respectively
|
35
|
|
(2,622)
|
|
|
Unrealized
losses on available-for-sale securities, net of income
taxes
|
|
|
|
|
|
of $0
and $0, respectively
|
(19)
|
|
(17)
|
|
|
Change in
fair value of cash flow hedges, net of income taxes
|
|
|
|
|
|
of $0
and $(198), respectively
|
-
|
|
(5,829)
|
|
|
Comprehensive Loss
|
|
$
(60,624)
|
|
$
(104,813)
|
|
|
|
|
|
|
|
|
|
|
LIZ
CLAIBORNE INC.
|
CONSOLIDATED STATEMENTS OF CASH
FLOWS
|
(All
amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
|
|
|
March
31, 2012
|
|
April
2, 2011
|
|
|
|
|
|
|
|
(13
Weeks)
|
|
(13
Weeks)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
Flows from Operating Activities:
|
|
|
|
|
|
|
Net
Loss
|
|
|
$
(60,640)
|
|
$
(96,345)
|
|
|
|
Adjustments to arrive at loss from continuing
operations
|
8,910
|
|
43,288
|
|
|
|
Loss from
continuing operations
|
(51,730)
|
|
(53,057)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile loss from continuing
operations to net cash
|
|
|
|
|
|
|
used in
operating activities:
|
|
|
|
|
|
|
|
Depreciation and amortization
|
20,111
|
|
21,558
|
|
|
|
|
Loss on
asset disposals and impairments, including streamlining
initiatives, net
|
4,982
|
|
442
|
|
|
|
|
Share-based compensation
|
3,452
|
|
1,736
|
|
|
|
|
Loss on
extinguishment of debt
|
2,858
|
|
--
|
|
|
|
|
Foreign
currency losses, net
|
2,033
|
|
20,984
|
|
|
|
|
Other,
net
|
(100)
|
|
(310)
|
|
|
|
Changes in
assets and liabilities:
|
|
|
|
|
|
|
|
Decrease
in accounts receivable - trade, net
|
27,490
|
|
16,503
|
|
|
|
|
Decrease
in inventories, net
|
16,878
|
|
9,826
|
|
|
|
|
Increase
in other current and non-current assets
|
(3,126)
|
|
(2,566)
|
|
|
|
|
Decrease
in accounts payable
|
(27,599)
|
|
(7,647)
|
|
|
|
|
Decrease
in accrued expenses and other non-current liabilities
|
(28,804)
|
|
(33,348)
|
|
|
|
|
Net change
in income tax assets and liabilities
|
2,489
|
|
4,435
|
|
|
|
Net cash
used in operating activities of discontinued operations
|
(6,028)
|
|
(69,415)
|
|
|
|
|
|
Net cash
used in operating activities
|
(37,094)
|
|
(90,859)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
Flows from Investing Activities:
|
|
|
|
|
|
|
Purchases
of property and equipment
|
(13,416)
|
|
(12,512)
|
|
|
|
Payments
for in-store merchandise shops
|
(625)
|
|
(796)
|
|
|
|
Investments in and advances to equity
investees
|
(3,000)
|
|
--
|
|
|
|
Other,
net
|
|
|
(39)
|
|
(129)
|
|
|
|
Net cash
used in investing activities of discontinued operations
|
--
|
|
(3,567)
|
|
|
|
|
|
Net cash
used in investing activities
|
(17,080)
|
|
(17,004)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
Flows from Financing Activities:
|
|
|
|
|
|
|
Proceeds
from borrowings under revolving credit agreement
|
--
|
|
188,890
|
|
|
|
Repayment
of borrowings under revolving credit agreement
|
--
|
|
(110,506)
|
|
|
|
Repayment
of Euro Notes
|
(53,234)
|
|
--
|
|
|
|
Principal
payments under capital lease obligations
|
(1,094)
|
|
(1,030)
|
|
|
|
Proceeds
from exercise of stock options
|
5,473
|
|
9
|
|
|
|
Payment of
deferred financing fees
|
(25)
|
|
(522)
|
|
|
|
Net cash
provided by financing activities of discontinued
operations
|
--
|
|
27,163
|
|
|
|
|
|
Net cash
(used in) provided by financing activities
|
(48,880)
|
|
104,004
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect
of Exchange Rate Changes on Cash and Cash
Equivalents
|
2,824
|
|
(3,006)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
Change in Cash and Cash Equivalents
|
(100,230)
|
|
(6,865)
|
|
|
Cash
and Cash Equivalents at Beginning of Period
|
179,936
|
|
22,714
|
|
|
Cash
and Cash Equivalents at End of Period
|
$
79,706
|
|
$
15,849
|
|
|
|
|
|
|
|
|
|
|
|
LIZ
CLAIBORNE INC.
|
SEGMENT
REPORTING
|
(All
amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
|
|
|
|
March
31, 2012
|
|
%
to
|
|
April
2, 2011
|
|
%
to
|
|
|
|
|
|
(13
Weeks)
|
|
Total
|
|
(13
Weeks)
|
|
Total
|
|
NET
SALES:
|
|
|
|
|
|
|
|
|
|
|
|
|
JUICY
COUTURE
|
$
110,200
|
|
34.7
%
|
|
|
$
115,300
|
|
34.9
%
|
|
|
|
LUCKY
BRAND
|
|
100,413
|
|
31.7
%
|
|
|
83,475
|
|
25.2
%
|
|
|
|
KATE
SPADE
|
|
86,447
|
|
27.3
%
|
|
|
59,247
|
|
17.9
%
|
|
|
|
Adelington
Design Group & Other
|
20,087
|
|
6.3
%
|
|
|
72,660
|
|
22.0
%
|
|
|
|
|
Total Net
Sales
|
$
317,147
|
|
100.0
%
|
|
|
$
330,682
|
|
100.0
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
|
|
|
|
March
31, 2012
|
|
%
of
|
|
April
2, 2011
|
|
%
of
|
|
|
|
|
|
(13
Weeks)
|
|
Sales
|
|
(13
Weeks)
|
|
Sales
|
|
OPERATING (LOSS) INCOME
(a):
|
|
|
|
|
|
|
|
|
|
|
|
JUICY
COUTURE
|
$
(14,124)
|
|
(12.8)
%
|
|
|
$
(4,308)
|
|
(3.7)
%
|
|
|
|
LUCKY
BRAND
|
|
(15,384)
|
|
(15.3)
%
|
|
|
(16,221)
|
|
(19.4)
%
|
|
|
|
KATE
SPADE
|
|
4,275
|
|
4.9
%
|
|
|
1,663
|
|
2.8
%
|
|
|
|
International-Based Direct Brands
|
--
|
|
--
|
|
|
(2,565)
|
|
--
|
|
|
|
Adelington
Design Group & Other
|
(7,709)
|
|
(38.4)
%
|
|
|
853
|
|
1.2
%
|
|
|
|
|
Total
Operating Loss
|
$
(32,942)
|
|
(10.4)
%
|
|
|
$
(20,578)
|
|
(6.2)
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
|
|
|
|
March
31, 2012
|
|
%
to
|
|
April
2, 2011
|
|
%
to
|
|
|
|
|
|
(13
Weeks)
|
|
Total
|
|
(13
Weeks)
|
|
Total
|
|
NET
SALES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic
|
|
$
303,105
|
|
95.6
%
|
|
|
$
315,290
|
|
95.3
%
|
|
|
|
International
|
|
14,042
|
|
4.4
%
|
|
|
15,392
|
|
4.7
%
|
|
|
|
|
Total Net
Sales
|
$
317,147
|
|
100.0
%
|
|
|
$
330,682
|
|
100.0
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
|
|
|
|
March
31, 2012
|
|
%
of
|
|
April
2, 2011
|
|
%
of
|
|
|
|
|
|
(13
Weeks)
|
|
Sales
|
|
(13
Weeks)
|
|
Sales
|
|
OPERATING (LOSS) INCOME:
|
|
|
|
|
|
|
|
|
|
|
|
Domestic
|
|
$
(31,891)
|
|
(10.5)
%
|
|
|
$
(25,421)
|
|
(8.1)
%
|
|
|
|
International
|
|
(1,051)
|
|
(7.5)
%
|
|
|
4,843
|
|
31.5
%
|
|
|
|
|
Total
Operating Loss
|
$
(32,942)
|
|
(10.4)
%
|
|
|
$
(20,578)
|
|
(6.2)
%
|
|
|
_______________
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Operating
(loss) income includes charges related to streamlining initiatives
and brand-exiting activities. Refer to the table entitled
"Reconciliation of Non-GAAP Financial Information - Segment
Reporting" for further information.
|
|
LIZ
CLAIBORNE INC.
|
RECONCILIATION OF NON-GAAP FINANCIAL
INFORMATION
|
(All
amounts in thousands, except per common share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
The
following tables provide reconciliations of (i) Loss from
Continuing Operations to Adjusted Loss from Continuing
Operations(a) and (ii) Operating Loss to Adjusted Loss
from Continuing Operations(a):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
|
|
March
31, 2012
|
|
April
2, 2011
|
|
|
|
|
|
|
(13
Weeks)
|
|
(13
Weeks)
|
|
|
|
|
|
|
|
|
|
|
|
Loss from
Continuing Operations
|
|
$
(51,730)
|
|
$
(53,057)
|
|
|
Streamlining initiatives and brand-exiting activities
(b)
|
|
11,078
|
|
4,491
|
|
|
Loss on
extinguishment of debt
|
|
2,858
|
|
-
|
|
|
Interest
expense (c)
|
|
|
272
|
|
-
|
|
|
Benefit
for income taxes
|
|
15,323
|
|
18,522
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
Loss from Continuing Operations (a)
|
|
$
(22,199)
|
|
$
(30,044)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
Loss
|
|
|
$
(32,942)
|
|
$
(20,578)
|
|
|
Streamlining initiatives and brand-exiting activities
(b)
|
|
11,078
|
|
4,491
|
|
|
Adjusted
Operating Loss (a)
|
|
(21,864)
|
|
(16,087)
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
interest expense, net (d)
|
|
(12,068)
|
|
(11,638)
|
|
|
Other
expense, net
|
|
(2,325)
|
|
(21,140)
|
|
|
Benefit
for income taxes (e)
|
|
(14,058)
|
|
(18,821)
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
Loss from Continuing Operations (a)
|
|
$
(22,199)
|
|
$
(30,044)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
Basic and Diluted Earnings per Common Share from
Continuing Operations (a)(f)
|
|
$
(0.22)
|
|
$
(0.32)
|
|
|
|
|
|
|
|
|
|
|
|
_______________
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Adjusted
Operating Loss excludes streamlining initiatives and brand-exiting
activities. In addition to
those items, Adjusted Loss from Continuing Operations and Adjusted
Basic and Diluted Earnings per Common Share from Continuing
Operations exclude loss on extinguishment of debt and interest
expense related to a multi-employer pension plan, which is payable
over four years.
|
|
|
|
(b)
|
During the
three months ended March 31, 2012 and April 2, 2011, the Company
recorded operating expenses related to its streamlining initiatives
and brand-exiting activities as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
|
|
March
31, 2012
|
|
April
2, 2011
|
|
|
|
|
|
|
(13
Weeks)
|
|
(13
Weeks)
|
|
|
|
|
|
|
|
|
|
|
|
|
Payroll,
contract terminations, asset write-downs and other
costs:
|
|
|
|
|
|
|
|
Charges
related to planned closure of the Ohio distribution
center
|
$
5,240
|
|
$
-
|
|
|
|
Other
|
|
|
5,080
|
|
3,652
|
|
|
|
Brand-exiting activities
|
|
758
|
|
839
|
|
|
|
|
|
|
$
11,078
|
|
$
4,491
|
|
|
|
|
|
(c)
|
Represents
interest expense related to a multi-employer pension withdrawal
liability, which is payable over four years.
|
|
(d)
|
Excludes
interest expense of $272 for the three months ended March 31, 2012
related to a multi-employer pension withdrawal liability, which is
payable over four years.
|
|
(e)
|
Reflects a
normalized tax rate based on estimated adjusted pretax
loss.
|
|
(f)
|
As the
Company incurred an adjusted loss from continuing operations for
the three months ended March 31, 2012 and April 2, 2011, all
potentially dilutive shares are antidilutive. Accordingly, basic and diluted weighted
average shares outstanding are equal for such periods.
|
LIZ
CLAIBORNE INC.
|
RECONCILIATION OF NON-GAAP FINANCIAL
INFORMATION
|
SEGMENT
REPORTING
|
(All
amounts in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The
following tables provide a reconciliation of Net Sales to Adjusted
Net Sales, which excludes Brand-Exiting Activities and Operating
(Loss) Income to Adjusted Operating (Loss) Income, which excludes
Streamlining Initiatives and Brand-Exiting Activities.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
March
31, 2012 (13 Weeks)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JUICY
COUTURE
|
|
LUCKY
BRAND
|
|
KATE
SPADE
|
|
International-Based
Direct Brands
|
|
Adelington
Design Group & Other
|
|
Total
|
|
Net
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
$
110,200
|
|
$
100,413
|
|
$
86,447
|
|
$
-
|
|
$
20,087
|
|
$
317,147
|
|
Brand-Exiting Activities
|
|
-
|
|
-
|
|
-
|
|
-
|
|
514
|
|
514
|
|
Adjusted Net Sales
|
|
$
110,200
|
|
$
100,413
|
|
$
86,447
|
|
$
-
|
|
$
20,601
|
|
$
317,661
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (Loss) Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
$
(14,124)
|
|
$
(15,384)
|
|
$
4,275
|
|
$
-
|
|
$
(7,709)
|
|
$
(32,942)
|
|
Streamlining Initiatives and Brand-Exiting
Activities
|
|
2,831
|
|
2,668
|
|
2,244
|
|
-
|
|
3,335
|
|
11,078
|
|
Adjusted Operating (Loss) Income
|
|
$
(11,293)
|
|
$
(12,716)
|
|
$
6,519
|
|
$
-
|
|
$
(4,374)
|
|
$
(21,864)
|
|
% of Net
Sales
|
|
(10.2)
%
|
|
(12.7)
%
|
|
7.5
%
|
|
--
|
|
(21.2)
%
|
|
(6.9)
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
April
2, 2011 (13 Weeks)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
JUICY
COUTURE
|
|
LUCKY
BRAND
|
|
KATE
SPADE
|
|
International-Based
Direct Brands
|
|
Adelington
Design Group & Other
|
|
Total
|
|
Net
Sales:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
$
115,300
|
|
$
83,475
|
|
$
59,247
|
|
$
-
|
|
$
72,660
|
|
$
330,682
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (Loss) Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
$
(4,308)
|
|
$
(16,221)
|
|
$
1,663
|
|
$
(2,565)
|
|
$
853
|
|
$
(20,578)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Streamlining Initiatives and Brand-Exiting
Activities
|
|
2,094
|
|
155
|
|
241
|
|
76
|
|
1,925
|
|
4,491
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating (Loss) Income
|
|
$
(2,214)
|
|
$
(16,066)
|
|
$
1,904
|
|
$
(2,489)
|
|
$
2,778
|
|
$
(16,087)
|
|
% of Net
Sales
|
|
(1.9)
%
|
|
(19.2)
%
|
|
3.2
%
|
|
--
|
|
3.8
%
|
|
(4.9)
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIZ
CLAIBORNE INC.
|
RECONCILIATION OF NON-GAAP FINANCIAL
INFORMATION
|
(All
amounts in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
The
following table provides reconciliations of Loss from Continuing
Operations to: (i) EBITDA; (ii) Adjusted EBITDA; (iii) Adjusted
EBITDA, Excluding Foreign Currency Losses, Net and (iv) Comparable
Adjusted EBITDA.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three
Months Ended
|
|
|
|
|
|
|
March
31, 2012
|
|
April
2, 2011
|
|
|
|
|
|
|
(13
Weeks)
|
|
(13
Weeks)
|
|
|
|
|
|
|
|
|
|
|
|
Loss from
Continuing Operations
|
|
$
(51,730)
|
|
$
(53,057)
|
|
|
Provision
(benefit) for income taxes
|
|
1,265
|
|
(299)
|
|
|
Interest
expense, net
|
|
12,340
|
|
11,638
|
|
|
Depreciation and amortization, net
(a)
|
|
16,792
|
|
18,365
|
|
|
Loss on
extinguishment of debt
|
|
2,858
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
(18,475)
|
|
(23,353)
|
|
|
|
|
|
|
|
|
|
|
|
Charges
due to streamlining initiatives and brand-exiting activities
(b)
|
|
11,078
|
|
4,491
|
|
|
Share-based compensation
|
|
3,452
|
|
1,736
|
|
|
Loss on
asset disposals and impairments, net (b)
|
|
1,226
|
|
424
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA
|
|
|
(2,719)
|
|
(16,702)
|
|
|
|
|
|
|
|
|
|
|
|
Foreign
currency losses, net
|
|
2,033
|
|
20,984
|
|
|
Adjusted
EBITDA, Excluding Foreign Currency Losses, Net
|
|
(686)
|
|
4,282
|
|
|
|
|
|
|
|
|
|
|
|
Net income
tax refunds
|
|
1,200
|
|
1,009
|
|
|
Interest
expense, net of amortization
|
|
(9,021)
|
|
(8,445)
|
|
|
Streamlining initiatives and brand-exiting
activities, excluding non-cash charges
|
(7,322)
|
|
(4,408)
|
|
|
Changes in
working capital and other assets and liabilities
|
|
(15,161)
|
|
(17,232)
|
|
|
Other
(c)
|
|
|
(6,104)
|
|
(66,065)
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash
Used In Operating Activities
|
|
$
(37,094)
|
|
$
(90,859)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
EBITDA, Excluding Foreign Currency Losses, Net
|
|
|
|
$
4,282
|
|
|
Adelington
Design Group & Other closed and exited brands
(d)
|
|
|
|
(8,099)
|
|
|
Comparable
Adjusted EBITDA
|
|
|
|
$
(3,817)
|
|
|
_______________
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
Excludes amortization included in Interest expense,
net.
|
|
|
|
(b)
Excludes depreciation included in Depreciation and
amortization, net.
|
|
|
|
(c)
Includes discontinued operations and equity in
earnings of equity investees.
|
|
|
|
(d)
Represents estimated adjusted EBITDA for the
following: Liz Claiborne / JCPenney apparel and handbags, Axcess,
DKNY® Jeans, Dana Buchman
apparel and the Company's former Curve fragrance and related
brands.
|
LIZ
CLAIBORNE INC.
|
AVAILABILITY UNDER REVOLVING CREDIT
FACILITY
|
(In
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Revolving Credit Facility Size (a)
|
|
|
$
350,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowing
Base (a)
|
|
|
|
|
$
283,259
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Borrowings
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Letters of
Credit Issued (b)
|
|
|
|
27,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available
Capacity
|
|
|
|
|
$
255,937
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess
Capacity (c)
|
|
|
|
|
$
210,937
|
|
|
|
|
_______________
|
|
|
|
|
|
|
|
(a)
|
Availability under the revolving credit facility is
the lesser of $350 million or a borrowing base comprised primarily
of eligible accounts receivable and inventory.
|
|
(b)
|
Included
$3 million of outstanding MEXX letters of credit that were cash
collateralized as of the MEXX closing on October 31,
2011.
|
|
(c)
|
Excess
capacity represents available capacity reduced by the minimum
required aggregate borrowing availability of $45
million.
|
SOURCE Liz Claiborne Inc.