GlobeNewswire Inc | Sep 2, 2021 04:05PM EDT

September 02, 2021

-- Record second quarter sales exceeded high end of revenue guidance range -- Record second quarter GAAP EPS of $3.05 and adjusted EPS of $3.24 exceeded high end of earnings guidance range -- Raises full-year EPS guidance to $6.03 - $6.28 on a GAAP basis and $6.45 - $6.70 on an adjusted basis

ATLANTA, Sept. 02, 2021 (GLOBE NEWSWIRE) -- Oxford Industries, Inc. (NYSE:OXM) today announced financial results for its fiscal 2021 second quarter ended July 31, 2021. Due to the material impact of COVID-19 on the Companys business in fiscal 2020, this release includes comparisons of fiscal 2021 results to both fiscal 2019 and fiscal 2020.

Consolidated net sales in the second quarter of fiscal 2021 were $329 million compared to $192 million and $302 million in the second quarters of fiscal 2020 and fiscal 2019, respectively. Earnings on a GAAP basis increased to $3.05 per share compared to a loss of $0.37 per share in the second quarter of fiscal 2020 and earnings of $1.76 per share in the second quarter of fiscal 2019. On an adjusted basis, earnings increased to $3.24 per share compared to a loss of $0.38 per share in the second quarter of fiscal 2020 and earnings of $1.84 per share in the second quarter of fiscal 2019. Both net sales and earnings per share exceeded the Companys guidance issued on June 9, 2021.

Thomas C. Chubb III, Chairman and CEO, commented, We are extremely pleased to be reporting record second quarter results driven by excellent performance in all five of our brands Tommy Bahama, Lilly Pulitzer, Southern Tide, The Beaufort Bonnet Company, and Duck Head. Double-digit sales growth in all brands, combined with record gross margin and careful expense control, contributed to record operating margin and earnings per share for the quarter. All of our direct to consumer channels performed well led by our highly profitable, full-price ecommerce business, with sales growth of 49% compared to the second quarter of fiscal 2019. As we head into the second half of the year, while being mindful of the ongoing COVID-related challenges in supply chain and store and restaurant operations, we believe that our focus on executing our long-term strategic initiatives will continue to drive strength in our business. We are grateful to our incredible team of women and men for all they do to deliver happiness to our customers and long-term value to our shareholders.

Summary of Results

Net Sales by Operating Group Second Quarter($ in millions) 2021 2020 2019Tommy Bahama $208.8 $95.3 $188.9Lilly Pulitzer 87.3 73.9 75.6Southern Tide 14.6 8.8 12.5Lanier Apparel (exiting) 8.5 8.5 20.5Other 9.4 5.6 4.6Total Company $328.7 $192.0 $302.0

Second Quarter of Fiscal 2021 Compared to Second Quarter of Fiscal 2019

-- Full price direct to consumer sales grew 20% to $223 million compared to the second quarter of fiscal 2019, with growth in all branded businesses. -- Restaurant sales grew 26% to $26 million compared to the second quarter of fiscal 2019. Every location that operated in both fiscal periods posted positive comps relative to fiscal 2019, with most at double-digit percentage increases. The quarter also benefited from the operation of five additional Marlin Bar locations. The Companys New York restaurant remains closed. -- Wholesale sales of $62 million were 20% lower than the second quarter of fiscal 2019. Excluding Lanier Apparel, which the Company is exiting in fiscal 2021, wholesale sales decreased 6% compared to the second quarter of fiscal 2019. -- Gross margin increased to 63.8% compared to 59.5% in the second quarter of fiscal 2019, fueled by strong full price sales, a shift in sales mix towards direct to consumer channels, and higher initial gross margin. On an adjusted basis, gross margin increased to 64.3% compared to 59.8% in the second quarter of fiscal 2019. -- SG&A was $146 million, or 45% of sales, compared to $143 million, or 48% of sales, in the second quarter of fiscal 2019. Increased performance-based incentive compensation and advertising expense were partially offset by decreases in other employment costs due to reduced headcount and lower occupancy costs. On an adjusted basis, SG&A was $144 million, or 44% of sales, compared to $143 million, or 47% of sales, in the second quarter of fiscal 2019. -- Operating income increased to $68 million, or 20.7% of sales, compared to $40 million, or 13.3% of sales, in the second quarter of fiscal 2019. On an adjusted basis, operating income increased to $72 million, or 22.0% of sales, compared to $42 million, or 13.8% of sales, in the second quarter of fiscal 2019 with operating margin expansion in all operating groups. -- The effective tax rate in the second quarter of fiscal 2021 was 24% compared to an effective tax rate of 25% in the second quarter of fiscal 2019.

Balance Sheet and Liquidity

On a FIFO basis, inventory decreased 34% compared to August 1, 2020. Excluding Lanier Apparel, which the Company is exiting, inventory decreased 26% compared to August 1, 2020. Tommy Bahama, Lilly Pulitzer, and Southern Tide each lowered inventory levels year over year with conservative purchases of seasonal inventory and higher than expected first half sales. Ongoing enhancements to enterprise order management systems are also contributing to a more efficient use of inventory. On a LIFO basis, inventory decreased 48% and, excluding Lanier Apparel, decreased 39% compared to August 1, 2020.

As of July 31, 2021, the Company had a strong liquidity position with $180 million of cash and cash equivalents and no borrowings outstanding under its revolving credit agreement. In the first half of fiscal 2021, cash provided by operating activities was $149 million compared to $24 million in the first half of fiscal 2020.

Outlook

The strength and profitability of the Companys direct to consumer business, which contributed to its outstanding first half results, is expected to continue in the second half of 2021. For the full fiscal year, the Company now expects net sales in a range of $1.085 billion to $1.105 billion as compared to sales of $1.12 billion in 2019. In fiscal 2021, GAAP earnings per share are expected to be between $6.03 and $6.28. Adjusted earnings per share are expected to be between $6.45 and $6.70. This compares to a loss on a GAAP basis of $5.77 per share and an adjusted loss of $1.81 per share in fiscal 2020, and earnings of $4.05 per share on a GAAP basis and $4.32 per share on an adjusted basis in fiscal 2019.

For the third quarter, the Company expects net sales to be between $220 million and $230 million compared to net sales of $175 million in the third quarter of fiscal 2020 and $241 million in the third quarter of fiscal 2019. The Company expects earnings per share on a GAAP basis in a range of $0.17 to $0.27 in the third quarter of fiscal 2021. On an adjusted basis, earnings per share for the third quarter of fiscal 2021 is expected to be in a range of $0.20 to $0.30. This compares with a loss of $0.64 per share on a GAAP basis and an adjusted loss per share of $0.44 in the third quarter of fiscal 2020, and earnings of $0.10 per share on both a GAAP and an adjusted basis in the third quarter of fiscal 2019.

The Companys effective tax rate for the full year fiscal 2021 is expected to be approximately 23%.

The Company noted that it anticipates a third quarter, pre-tax gain of approximately $11 million on the September 1, 2021 sale of its minority ownership interest in an unconsolidated entity, which is not included in the Companys financial outlook above.

Capital expenditures in fiscal 2021, including $16 million in the first half of fiscal 2021, are expected to be approximately $40 million, primarily reflecting investments in information technology initiatives, new Marlin Bars, and retail stores. Capital expenditures were $29 million in fiscal 2020 and $37 million in fiscal 2019.

Dividend

The Company also announced that its Board of Directors has approved a cash dividend of $0.42 per share payable on October 29, 2021 to shareholders of record as of the close of business on October 15, 2021. The Company has paid dividends every quarter since it became publicly owned in 1960.

Conference Call

The Company will hold a conference call with senior management to discuss its financial results at 4:30 p.m. ET today. A live web cast of the conference call will be available on the Companys website at www.oxfordinc.com. A replay of the call will be available through September 16, 2021 by dialing (412) 317- 6671 access code 13722351.

About Oxford

Oxford Industries, Inc., a leader in the apparel industry, owns and markets the distinctive Tommy Bahama, Lilly Pulitzer, Southern Tide, The Beaufort Bonnet Company, and Duck Head brands. Oxford's stock has traded on the New York Stock Exchange since 1964 under the symbol OXM. For more information, please visit Oxford's website at www.oxfordinc.com.

Basis of Presentation

All per share information is presented on a diluted basis.

Non-GAAP Financial Information

The Company reports its consolidated financial statements in accordance with generally accepted accounting principles (GAAP). To supplement these consolidated financial results, management believes that a presentation and discussion of certain financial measures on an adjusted basis, which exclude certain non-operating or discrete gains, charges or other items, may provide a more meaningful basis on which investors may compare the Companys ongoing results of operations between periods. These measures include adjusted earnings, adjusted earnings per share, adjusted gross profit, adjusted gross margin, adjusted SG&A, and adjusted operating income, among others.

Management uses these non-GAAP financial measures in making financial, operational, and planning decisions to evaluate the Companys ongoing performance. Management also uses these adjusted financial measures to discuss its business with investment and other financial institutions, its board of directors and others. Reconciliations of these adjusted measures to the most directly comparable financial measures calculated in accordance with GAAP are presented in tables included at the end of this release.

Safe Harbor

This press release includes statements that constitute forward-looking statements within the meaning of the federal securities laws. Generally, the words "believe," "expect," "intend," "estimate," "anticipate," "project," "will" and similar expressions identify forward-looking statements, which typically are not historical in nature. We intend for all forward-looking statements contained herein, in our press releases or on our website, and all subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf, to be covered by the safe harbor provisions for forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and the provisions of Section27A of the Securities Act of 1933 and Section21E of the Securities Exchange Act of 1934 (which Sections were adopted as part of the Private Securities Litigation Reform Act of 1995). Such statements are subject to a number of risks, uncertainties and assumptions including, without limitation, the impact of the coronavirus (COVID-19) pandemic on our business, operations and financial results, including due to uncertainties about scope and duration, future store closures or other restrictions (including reduced hours and capacity and/or operating requirements) due to government and health department mandates and/or recommendations, the effectiveness of store and restaurant re-openings (including impacts on consumer traffic) and supply chain disruptions, any or all of which may also affect many of the following risks; demand for our products, which may be impacted by competitive conditions and/or evolving consumer shopping patterns; macroeconomic factors that may impact consumer discretionary spending for apparel and related products; supply chain disruptions, including the potential lack of inventory to support demand for our products, which may be impacted by capacity constraints, closed factories, and cost and availability of freight deliveries; costs of products as well as the raw materials used in those products; expected pricing levels; costs and availability of labor; the timing of shipments requested by our wholesale customers; expected outcomes of pending or potential litigation and regulatory actions; the impact of any restructuring initiatives we may undertake in one or more of our business lines, including the process, timing, costs, uncertainties and effects of our ongoing exit of the Lanier Apparel business; cybersecurity breaches; changes in international, federal or state tax, trade and other laws and regulations, including the potential increase in the U.S. corporate federal income tax rate and/or imposition of additional duties; the ability of business partners, including suppliers, vendors, licensees and landlords, to meet their obligations to us and/or continue our business relationship to the same degree in light of current or future financial stress, staffing shortages, liquidity challenges and/or bankruptcy filings; weather; fluctuations and volatility in global financial markets; retention of and disciplined execution by key management; the timing and cost of store and restaurant openings and remodels, technology implementations and other capital expenditures; acquisition and disposition activities, including our ability to timely recognize expected synergies from acquisitions; access to capital and/or credit markets; the impact of tax and other legislative changes; changes in accounting standards and related guidance; and factors that could affect our consolidated effective tax rate, including estimated Fiscal 2020 taxable losses eligible for carry back under the CARES Act. Forward-looking statements reflect our expectations at the time such forward-looking statements are made, based on information available at such time, and are not guarantees of performance. Although we believe that the expectations reflected in such forward-looking statements are reasonable, these expectations could prove inaccurate as such statements involve risks and uncertainties, many of which are beyond our ability to control or predict. Should one or more of these risks or uncertainties, or other risks or uncertainties not currently known to us or that we currently deem to be immaterial, materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. Important factors relating to these risks and uncertainties include, but are not limited to, those described in Part I. Item 1A. Risk Factors contained in our Annual Report on Form 10-K for Fiscal 2020, and those described from time to time in our future reports filed with the SEC. We caution that one should not place undue reliance on forward-looking statements, which speak only as of the date on which they are made. We disclaim any intention, obligation or duty to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Contact: Anne M. Shoemaker E-mail:InvestorRelations@oxfordinc.com



Oxford Industries, Inc.Consolidated Balance Sheets(in thousands, except par amounts)(unaudited) July31, August1, 2021 2020ASSETS Current Assets Cash and cash equivalents $ 180,389 $ 97,089 Receivables, net 48,522 28,133 Inventories, net 77,330 148,578 Income tax receivable 18,085 787 Prepaid expenses and other current assets 24,720 23,830 Total Current Assets $ 349,046 $ 298,417 Property and equipment, net 157,380 180,284 Intangible assets, net 155,747 156,739 Goodwill 23,897 23,866 Operating lease assets 212,217 254,230 Other assets, net 33,462 39,013 Total Assets $ 931,749 $ 952,549 LIABILITIES AND SHAREHOLDERS? EQUITY Current Liabilities Accounts payable $ 62,116 $ 47,904 Accrued compensation 34,027 14,332 Current portion of operating lease liabilities 58,523 65,653 Accrued expenses and other liabilities 65,518 45,812 Total Current Liabilities $ 220,184 $ 173,701 Long-term debt ? 65,000 Non-current portion of operating lease liabilities 215,434 255,935 Other non-current liabilities 21,389 18,471 Deferred income taxes 1,043 7,892 Shareholders? Equity Common stock, $1.00 par value per share 16,895 16,876 Additional paid-in capital 158,083 151,720 Retained earnings 302,456 267,273 Accumulated other comprehensive loss (3,735 ) (4,319 )Total Shareholders? Equity 473,699 431,550 Total Liabilities and Shareholders? Equity $ 931,749 $ 952,549

Oxford Industries, Inc.Consolidated Statements of Operations(in thousands, except per share amounts)(unaudited) Second Quarter First Half Fiscal Fiscal2020 Fiscal Fiscal2021 Fiscal2020 Fiscal 2021 2019 2019Net sales $ 328,672 $ 191,988 $ 302,000 $ 594,434 $ 352,331 $ 583,973Cost of 119,046 87,251 122,175 218,223 153,520 238,379goods soldGross profit $ 209,626 $ 104,737 $ 179,825 $ 376,211 $ 198,811 $ 345,594SG&A 146,367 115,663 143,403 283,492 238,664 283,217Impairmentof goodwilland ? ? ? ? 60,452 ?intangibleassetsRoyaltiesand other 4,737 2,909 3,837 10,170 6,799 7,624operatingincomeOperatingincome $ 67,996 $ (8,017 ) $ 40,259 $ 102,889 $ (93,506 ) $ 70,001(loss)Interest 211 676 419 463 1,334 1,090expense, netEarnings(loss) $ 67,785 $ (8,693 ) $ 39,840 $ 102,426 $ (94,840 ) $ 68,911beforeincome taxesIncome taxprovision 16,325 (2,606 ) 10,004 22,498 (21,969 ) 17,418(benefit)Net earnings $ 51,460 $ (6,087 ) $ 29,836 $ 79,928 $ (72,871 ) $ 51,493(loss) Net earnings(loss) per share:Basic $ 3.09 $ (0.37 ) $ 1.78 $ 4.81 $ (4.40 ) $ 3.08Diluted $ 3.05 $ (0.37 ) $ 1.76 $ 4.75 $ (4.40 ) $ 3.05Weightedaverage sharesoutstanding:Basic 16,637 16,547 16,760 16,615 16,580 16,736Diluted 16,859 16,547 16,907 16,825 16,580 16,878Dividendsdeclared per $ 0.42 $ 0.25 $ 0.37 $ 0.79 $ 0.50 $ 0.74share

Oxford Industries, Inc.Consolidated Statements of Cash Flows(in thousands)(unaudited) First Half Fiscal2021 Fiscal2020Cash Flows From Operating Activities: Net earnings (loss) $ 79,928 $ (72,871 )Adjustments to reconcile net earnings (loss) to cash flows from operating activities:Depreciation 18,935 23,092 Amortization of intangible assets 440 559 Impairment of goodwill and intangible assets ? 60,452 Equity compensation expense 3,901 3,566 Amortization of deferred financing costs 172 172 Deferred income taxes 2,231 (8,648 )Changes in operating assets and liabilities, net of acquisitions and dispositions:Receivables, net (16,617 ) 30,152 Inventories, net 46,083 3,986 Income tax receivable (110 ) 75 Prepaid expenses and other current assets (4,352 ) 1,584 Current liabilities 24,373 (3,609 )Other balance sheet changes (5,999 ) (14,186 )Cash provided by operating activities $ 148,985 $ 24,324 Cash Flows From Investing Activities: Purchases of property and equipment (16,223 ) (13,722 )Other investing activities (2,000 ) (3,000 )Cash used in investing activities $ (18,223 ) $ (16,722 )Cash Flows From Financing Activities: Repayment of revolving credit arrangements ? (170,312 )Proceeds from revolving credit arrangements ? 235,312 Repurchase of common stock ? (18,053 )Proceeds from issuance of common stock 663 766 Repurchase of equity awards for employee tax (2,983 ) (1,870 )withholding liabilitiesCash dividends paid (13,353 ) (8,429 )Other financing activities (749 ) (459 )Cash (used in) provided by financing activities $ (16,422 ) $ 36,955 Net change in cash and cash equivalents $ 114,340 $ 44,557 Effect of foreign currency translation on cash 36 72 and cash equivalentsCash and cash equivalents at the beginning of 66,013 52,460 yearCash and cash equivalents at the end of period $ 180,389 $ 97,089

Oxford Industries, Inc.Reconciliations of Certain Non-GAAP Financial Information(in millions, except per share amounts)(unaudited) Second Quarter First HalfAS REPORTED Fiscal2021 Fiscal2020 % Change Fiscal 2019 % Change Fiscal2021 Fiscal2020 % Change Fiscal 2019 % ChangeTommy Bahama Net sales $ 208.8 $ 95.3 119.2 % $ 188.9 10.6 % $ 365.5 $ 182.2 100.6 % $ 353.6 3.4 %Gross profit $ 133.4 $ 53.6 148.9 % $ 114.5 16.5 % $ 234.9 $ 105.3 123.2 % $ 218.0 7.7 %Gross margin 63.9 % 56.3 % 60.6 % 64.3 % 57.8 % 61.7 % Operatingincome $ 47.3 $ (12.7 ) NM $ 23.2 103.8 % $ 68.0 $ (36.1 ) NM $ 38.4 77.0 %(loss)Operating 22.7 % (13.3 )% 12.3 % 18.6 % (19.8 )% 10.9 % marginLilly PulitzerNet sales $ 87.3 $ 73.9 18.2 % $ 75.6 15.6 % $ 160.9 $ 123.0 30.8 % $ 148.2 8.6 %Gross profit $ 61.9 $ 44.1 40.4 % $ 51.8 19.4 % $ 113.1 $ 75.8 49.2 % $ 97.3 16.2 %Gross margin 70.8 % 59.6 % 68.6 % 70.3 % 61.6 % 65.7 % Operating $ 25.8 $ 16.3 58.5 % $ 20.4 26.1 % $ 45.7 $ 20.4 124.0 % $ 35.7 28.1 %incomeOperating 29.5 % 22.0 % 27.1 % 28.4 % 16.6 % 24.1 % marginSouthern TideNet sales $ 14.6 $ 8.8 65.5 % $ 12.5 17.0 % $ 30.1 $ 17.1 75.6 % $ 26.6 13.0 %Gross profit $ 8.2 $ 3.0 176.3 % $ 6.1 33.9 % $ 16.5 $ 4.5 264.6 % $ 13.3 23.8 %Gross margin 56.4 % 33.8 % 49.3 % 54.8 % 26.4 % 50.0 % Operatingincome $ 3.0 $ (1.0 ) NM $ 1.8 60.9 % $ 6.2 $ (64.3 ) NM $ 4.4 42.6 %(loss)Operating 20.2 % (11.1 )% 14.7 % 20.6 % (376.0 )% 16.4 % marginLanier ApparelNet sales $ 8.5 $ 8.5 0.5 % $ 20.5 (58.5 )% $ 20.5 $ 19.2 7.0 % $ 46.6 (56.0 )%Gross profit $ 5.8 $ 1.5 272.5 % $ 5.8 (0.4 )% $ 10.1 $ 4.4 128.9 % $ 13.0 (22.7 )%Gross margin 67.9 % 18.3 % 28.3 % 49.0 % 22.9 % 27.9 % Operatingincome $ 0.9 $ (6.1 ) NM $ 0.4 NM $ 1.7 $ (8.8 ) NM $ 1.8 (3.5 )%(loss)Operating 10.0 % (72.6 )% 2.0 % 8.3 % (45.7 )% 3.8 % marginCorporate and OtherNet sales $ 9.4 $ 5.6 68.0 % $ 4.6 103.1 % $ 17.4 $ 10.8 61.4 % $ 9.0 93.6 %Gross profit $ 0.4 $ 2.6 NM $ 1.6 NM $ 1.7 $ 8.9 NM $ 4.0 NM Operating $ (8.9 ) $ (4.5 ) NM $ (5.6 ) NM $ (18.7 ) $ (4.7 ) NM $ (10.2 ) NM lossConsolidated Net sales $ 328.7 $ 192.0 71.2 % $ 302.0 8.8 % $ 594.4 $ 352.3 68.7 % $ 584.0 1.8 %Gross profit $ 209.6 $ 104.7 100.1 % $ 179.8 16.6 % $ 376.2 $ 198.8 89.2 % $ 345.6 8.9 %Gross margin 63.8 % 54.6 % 59.5 % 63.3 % 56.4 % 59.2 % SG&A $ 146.4 $ 115.7 26.5 % $ 143.4 2.1 % $ 283.5 $ 238.7 18.8 % $ 283.2 0.1 %SG&A as % of 44.5 % 60.2 % 47.5 % 47.7 % 67.7 % 48.5 % net salesOperatingincome $ 68.0 $ (8.0 ) NM $ 40.3 68.9 % $ 102.9 $ (93.5 ) NM $ 70.0 47.0 %(loss)Operating 20.7 % (4.2 )% 13.3 % 17.3 % (26.5 )% 12.0 % marginEarnings(loss) $ 67.8 $ (8.7 ) NM $ 39.8 70.1 % $ 102.4 $ (94.8 ) NM $ 68.9 48.6 %beforeincome taxesNet earnings $ 51.5 $ (6.1 ) NM $ 29.8 72.5 % $ 79.9 $ (72.9 ) NM $ 51.5 55.2 %(loss)Net earnings(loss) per $ 3.05 $ (0.37 ) NM $ 1.76 73.3 % $ 4.75 $ (4.40 ) NM $ 3.05 55.7 %dilutedshareWeightedaverageshares 16.9 16.5 1.9 % 16.9 (0.3 )% 16.8 16.6 1.5 % 16.9 (0.3 )%outstanding- diluted

Second Quarter First HalfADJUSTMENTS Fiscal2021 Fiscal2020 % Change Fiscal 2019 % Change Fiscal2021 Fiscal2020 % Change Fiscal 2019 % ChangeLIFOadjustments^ $ 4.4 $ (0.4 ) $ 0.7 $ 7.4 $ (3.6 ) $ 0.8 (1)LanierApparel exitcharges in $ (2.6 ) $ 0.0 $ 0.0 $ (2.1 ) $ 0.0 $ 0.0 cost ofgoods sold^(2)Tommy BahamaJapan SG&A $ 0.0 $ 0.0 $ 0.6 $ 0.0 $ 0.0 $ 0.6 charges^(3)Amortizationof LillyPulitzerSignature $ 0.0 $ 0.1 $ 0.1 $ 0.0 $ 0.1 $ 0.2 Storeintangibleassets^(4)Amortizationof SouthernTide $ 0.1 $ 0.1 $ 0.1 $ 0.1 $ 0.1 $ 0.1 intangibleassets^(5)SouthernTide $ 0.0 $ 0.0 $ 0.0 $ 0.0 $ 60.2 $ 0.0 impairmentcharges^(6)LanierApparelintangible $ 0.0 $ 0.0 $ 0.0 $ 0.0 $ 0.2 $ 0.0 assetimpairmentcharges^(7)LanierApparel exit $ 2.4 $ 0.0 $ 0.0 $ 3.2 $ 0.0 $ 0.0 charges inSG&A^(8)Impact ofincome taxes $ (1.1 ) $ 0.1 $ (0.2 ) $ (2.2 ) $ (9.1 ) $ (0.3 ) ^(9)Adjustmentto net $ 3.1 $ (0.2 ) $ 1.2 $ 6.4 $ 48.0 $ 1.4 earnings^(10)AS ADJUSTED Tommy Bahama Net sales $ 208.8 $ 95.3 119.2 % $ 188.9 10.6 % $ 365.5 $ 182.2 100.6 % $ 353.6 3.4 %Gross profit $ 133.4 $ 53.6 148.9 % $ 114.5 16.5 % $ 234.9 $ 105.3 123.2 % $ 218.0 7.7 %Gross margin 63.9 % 56.3 % 60.6 % 64.3 % 57.8 % 61.7 % Operatingincome $ 47.3 $ (12.7 ) NM $ 23.8 98.8 % $ 68.0 $ (36.1 ) NM $ 39.0 74.3 %(loss)Operating 22.7 % (13.3 )% 12.6 % 18.6 % (19.8 )% 11.0 % marginLilly PulitzerNet sales $ 87.3 $ 73.9 18.2 % $ 75.6 15.6 % $ 160.9 $ 123.0 30.8 % $ 148.2 8.6 %Gross profit $ 61.9 $ 44.1 40.4 % $ 51.8 19.4 % $ 113.1 $ 75.8 49.2 % $ 97.3 16.2 %Gross margin 70.8 % 59.6 % 68.6 % 70.3 % 61.6 % 65.7 % Operating $ 25.8 $ 16.3 57.9 % $ 20.5 25.6 % $ 45.7 $ 20.5 122.6 % $ 35.9 27.5 %incomeOperating 29.5 % 22.1 % 27.2 % 28.4 % 16.7 % 24.2 % marginSouthern TideNet sales $ 14.6 $ 8.8 65.5 % $ 12.5 17.0 % $ 30.1 $ 17.1 75.6 % $ 26.6 13.0 %Gross profit $ 8.2 $ 3.0 176.3 % $ 6.1 33.9 % $ 16.5 $ 4.5 264.6 % $ 13.3 23.8 %Gross margin 56.4 % 33.8 % 49.3 % 54.8 % 26.4 % 50.0 % Operatingincome $ 3.0 $ (0.9 ) NM $ 1.9 58.6 % $ 6.3 $ (4.0 ) NM $ 4.5 41.2 %(loss)Operating 20.7 % (10.3 )% 15.3 % 21.1 % (23.1 )% 16.9 % marginLanier ApparelNet sales $ 8.5 $ 8.5 0.5 % $ 20.5 (58.5 )% $ 20.5 $ 19.2 7.0 % $ 46.6 (56.0 )%Gross profit $ 3.2 $ 1.5 104.5 % $ 5.8 (45.3 )% $ 7.9 $ 4.4 80.2 % $ 13.0 (39.2 )%Gross margin 37.3 % 18.3 % 28.3 % 38.6 % 22.9 % 27.9 % Operatingincome $ 0.7 $ (6.1 ) NM $ 0.4 66.0 % $ 2.8 $ (8.6 ) NM $ 1.8 58.0 %(loss)Operating 7.8 % (72.6 )% 2.0 % 13.6 % (44.7 )% 3.8 % marginCorporate and OtherNet sales $ 9.4 $ 5.6 68.0 % $ 4.6 103.1 % $ 17.4 $ 10.8 61.4 % $ 9.0 93.6 %Gross profit $ 4.8 $ 2.2 NM $ 2.3 NM $ 9.2 $ 5.2 NM $ 4.8 NM Operating $ (4.6 ) $ (4.8 ) NM $ (4.9 ) NM $ (11.3 ) $ (8.4 ) NM $ (9.4 ) NM lossConsolidated Net sales $ 328.7 $ 192.0 71.2 % $ 302.0 8.8 % $ 594.4 $ 352.3 68.7 % $ 584.0 1.8 %Gross profit $ 211.4 $ 104.3 102.6 % $ 180.5 17.1 % $ 381.5 $ 195.2 95.5 % $ 346.4 10.1 %Gross margin 64.3 % 54.4 % 59.8 % 64.2 % 55.4 % 59.3 % SG&A $ 143.9 $ 115.5 24.5 % $ 142.7 0.9 % $ 280.1 $ 238.4 17.5 % $ 282.3 (0.8 )%SG&A as % of 43.8 % 60.2 % 47.2 % 47.1 % 67.7 % 48.3 % net salesOperatingincome $ 72.2 $ (8.3 ) NM $ 41.7 73.2 % $ 111.5 $ (36.4 ) NM $ 71.7 55.5 %(loss)Operating 22.0 % (4.3 )% 13.8 % 18.8 % (10.3 )% 12.3 % marginEarnings(loss) $ 72.0 $ (8.9 ) NM $ 41.3 74.4 % $ 111.1 $ (37.8 ) NM $ 70.7 57.2 %beforeincome taxesNet earnings $ 54.6 $ (6.2 ) NM $ 31.0 75.9 % $ 86.3 $ (24.9 ) NM $ 52.9 63.2 %(loss)Net earnings(loss) per $ 3.24 $ (0.38 ) NM $ 1.84 76.1 % $ 5.13 $ (1.50 ) NM $ 3.13 63.9 %dilutedshare

Second Quarter Second Quarter Second Second Quarter Quarter Fiscal2021 Fiscal2021 Fiscal2020 Fiscal 2019 Actual Guidance^(11) Actual ActualNet earnings(loss) per diluted share:GAAP basis $ 3.05 $ 2.11-2.31 $ (0.37 ) $ 1.76LIFOadjustments^ 0.19 0.00 (0.01 ) 0.03(12)Amortizationof recentlyacquired 0.00 0.00 0.01 0.01intangibleassets^(13)Tommy BahamaJapan charges^ 0.00 0.00 0.00 0.03(14)Lanier Apparelexit charges^ (0.01 ) 0.04 0.00 0.00(15)As adjusted^ $ 3.24 $ 2.15-2.35 $ (0.38 ) $ 1.84(10) First Half First Half First Half Fiscal 2021 Fiscal 2020 Fiscal 2019 Actual Actual Actual Net earnings(loss) per diluted share:GAAP basis $ 4.75 $ (4.40 ) $ 3.05 LIFOadjustments^ 0.33 (0.14 ) 0.04 (12)Amortizationof recentlyacquired 0.01 0.01 0.01 intangibleassets^(13)Tommy BahamaJapan charges^ 0.00 0.00 0.03 (14)Impairment ofgoodwill and 0.00 3.02 0.00 intangibleassets^(16)Lanier Apparelexit charges^ 0.05 0.00 0.00 (15)As adjusted^ $ 5.13 $ (1.50 ) $ 3.13 (10) Third Quarter Third Quarter Third Quarter Fiscal 2021 Fiscal 2020 Fiscal 2019 Guidance^(17) Actual Actual Net earnings(loss) per diluted share:GAAP basis $ 0.17-0.27 $ (0.64 ) $ 0.10 LIFOadjustments^ 0.00 (0.25 ) 0.00 (12)Amortizationof recentlyacquired 0.00 0.01 0.01 intangibleassets^(13)Lanier Apparelexit charges^ 0.03 0.45 0.00 (15)As adjusted^ $ 0.20-0.30 $ (0.44 ) $ 0.10 (10) Fourth Quarter Fourth Quarter Fourth Quarter Fiscal 2021 Fiscal 2020 Fiscal 2019 Guidance^(17) Actual Actual Net earnings(loss) per diluted share:GAAP basis $ 1.12-1.27 $ (0.74 ) $ 0.90 LIFOadjustments^ 0.00 0.00 0.03 (12)Amortizationof recentlyacquired 0.00 0.01 0.01 intangibleassets^(13)Tommy BahamaJapan charges^ 0.00 0.00 0.13 (14)Informationtechnology 0.00 0.71 0.00 projectwrite-off^(18)Lanier Apparelexit charges^ 0.00 0.12 0.00 (15)Change in fairvalue ofcontingent 0.00 0.03 0.02 consideration^(19)As adjusted^ $ 1.12-1.27 $ 0.13 $ 1.09 (10) Full Year Full Year Full Year Fiscal 2021 Fiscal 2020 Fiscal 2019 Guidance^(17) Actual Actual Net earnings(loss) per diluted share:GAAP basis $ 6.03-6.28 (5.77 ) $ 4.05 LIFOadjustments^ 0.33 (0.39 ) 0.06 (12)Amortizationof recentlyacquired 0.01 0.02 0.03 intangibleassets^(13)Tommy BahamaJapan charges^ 0.00 0.00 0.16 (14)Informationtechnology 0.00 0.71 0.00 projectwrite-off^(18)Impairment ofgoodwill and 0.00 3.02 0.00 intangibleassets^(16)Lanier Apparelexit charges^ 0.08 0.57 0.00 (15)Change in fairvalue ofcontingent 0.00 0.03 0.02 consideration^(19)As adjusted^ $ 6.45-6.70 $ (1.81 ) $ 4.32 (10) ^(1) LIFO adjustments represents the impact resulting from LIFO accountingadjustments. These adjustments are included in cost of goods sold in Corporateand Other.^(2) Lanier Apparel exit charges in cost of goods sold relate to chargesresulting from the Third Quarter of Fiscal 2020 decision to exit the LanierApparel business, which is expected to be completed during the Second Half ofFiscal 2021. These charges include amounts related to estimates of inventorymarkdowns and costs related to the Merida, Mexico manufacturing facility, whichceased operations in Fiscal 2020. These charges are included in cost of goodssold in Lanier Apparel.^(3) Tommy Bahama Japan SG&A charges represents the SG&A impact of therestructuring and exit of the Tommy Bahama Japan operations, which wascompleted in the First Half of Fiscal 2020. These charges are included in SG&Ain Tommy Bahama.^(4) Amortization of Lilly Pulitzer Signature Store intangible assetsrepresents the amortization related to intangible assets acquired as part ofLilly Pulitzer's acquisition of certain Lilly Pulitzer Signature Stores. Thesecharges are included in SG&A in Lilly Pulitzer.^(5) Amortization of Southern Tide intangible assets represents theamortization related to intangible assets acquired as part of the Southern Tideacquisition. These charges are included in SG&A in Southern Tide.^(6) Southern Tide impairment charges represents the impairment related togoodwill and intangible assets related to Southern Tide. These charges areincluded in impairment of goodwill and intangible assets in Southern Tide.^(7) Lanier Apparel intangible asset impairment charges represents theimpairment related to a trademark acquired in a prior year. This charge isincluded in impairment of goodwill and intangible assets in Lanier Apparel.^(8) Lanier Apparel exit charges in SG&A relate to the Third Quarter of Fiscal2020 decision to exit the Lanier Apparel business. These charges consist oftermination charges related to certain license agreements and employee chargesfor severance and employee retention. These charges are included in SG&A inLanier Apparel.^(9) Impact of income taxes represents the estimated tax impact of the aboveadjustments based on the estimated effective tax rate on current year earningsin the respective jurisdiction.^(10) Amounts in columns may not add due to rounding.^(11) Guidance as issued on June 9, 2021.^(12) LIFO adjustments represents the impact, net of income taxes, on netearnings (loss) per share resulting from LIFO accounting adjustments. Noestimate for LIFO accounting adjustments is reflected in the guidance for anyfuture periods.^(13) Amortization of recently acquired intangible assets represents theimpact, net of income taxes, on net earnings (loss) per share resulting fromthe amortization of intangible assets acquired as part of the Lilly PulitzerSignature Store and Southern Tide acquisitions.^(14) Tommy Bahama Japan charges represents the impact, net of income taxes, onnet earnings (loss) per share of the restructuring and exit of the Tommy BahamaJapan operations.^(15) Lanier Apparel exit charges represents the impact, net of income taxes,on net earnings (loss) per share resulting from the Third Quarter of Fiscal2020 decision to exit the Lanier Apparel business. These charges includeamounts related to estimates of inventory markdowns, costs related to theMerida, Mexico manufacturing facility, employee charges, termination chargesrelated to certain license agreements, operating lease asset impairment chargesand fixed asset impairment charges.^(16) Impairment of goodwill and intangible assets represents the impact, netof income taxes, on net earnings (loss) per share resulting from the impairmentcharges in Southern Tide and Lanier Apparel. Due to the non-deductibility of$18 million of Southern Tide goodwill amounts, the effective tax rate on theseimpairment charges for goodwill and intangible assets was 17%.^(17)Guidance as issued on September 2, 2021. Guidance for Fiscal 2021 andthe Third Quarter of Fiscal 2021 do not include an estimated pre-tax gain ofapproximately $11 million on the September 1, 2021 sale of the minorityinterest in an unconsolidated entity.^(18) Information technology project write-off represents the impact, net ofincome taxes, on net earnings (loss) per share resulting from a charge in theFourth Quarter of Fiscal 2020 for the write-off of previously capitalized costsrelated to a project that was abandoned.^(19) Change in fair value of contingent consideration represents the impact,net of income taxes, on net earnings (loss) per share relating to the change inthe fair value of contingent consideration related to the TBBC acquisition.

Location Count End of Q1 End of Q2 End of Q3 End of Q4Fiscal 2019 Tommy Bahama Full-price retail store 113 113 111 111Retail-restaurant 17 17 17 16Outlet 37 37 37 35Total Tommy Bahama 167 167 165 162Lilly Pulitzer 63 63 63 61Southern Tide ? ? ? 1Oxford Total 230 230 228 224Fiscal 2020 Tommy Bahama Full-price retail store 110 107 106 105Retail-restaurant 18 19 19 20Outlet 35 35 35 35Total Tommy Bahama 163 161 160 160Lilly Pulitzer 61 59 59 59Southern Tide 1 2 3 3Oxford Total 225 222 222 222Fiscal 2021 Tommy Bahama Full-price retail store 104 104 ? ?Retail-restaurant 21 21 ? ?Outlet 35 35 ? ?Total Tommy Bahama 160 160 ? ?Lilly Pulitzer 59 59 ? ?Southern Tide 4 4 ? ?Oxford Total 223 223 ? ?