GlobeNewswire Inc | Dec 8, 2021 04:05PM EST

December 08, 2021

-- Third quarter net sales increased 41% year-over-year and exceeded pre-pandemic levels -- Third quarter GAAP and adjusted EPS increased to $1.54 and $1.19, respectively -- Raises fourth quarter and full-year revenue and EPS guidance

ATLANTA, Dec. 08, 2021 (GLOBE NEWSWIRE) -- Oxford Industries, Inc. (NYSE:OXM) today announced financial results for its fiscal 2021 third quarter ended October 30, 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 third quarter of fiscal 2021 were $248 million compared to $175 million and $241 million in the third quarters of fiscal 2020 and fiscal 2019, respectively, despite significantly lower sales at Lanier Apparel, which we effectively exited during the third quarter of fiscal 2021. Earnings on a GAAP basis increased to $1.54 per share compared to a loss of $0.64 per share in the third quarter of fiscal 2020 and earnings of $0.10 per share in the third quarter of fiscal 2019. On an adjusted basis, earnings increased to $1.19 per share compared to a loss of $0.44 per share in the third quarter of fiscal 2020 and earnings of $0.10 per share in the third quarter of fiscal 2019. Details on adjustments can be found in the reconciliation tables at the end of this release.

Thomas C. Chubb III, Chairman and CEO, commented, We are delighted to be reporting record net sales and earnings for the third quarter of fiscal 2021. These outstanding results are directly attributable to the power of our brand portfolio, the strength of our product offerings and our ability to connect with and serve customers across channels, combined with the great work our teams have done to fortify these foundational cornerstones during the pandemic. While the current operating environment has presented challenges including supply chain disruptions and additional cost pressures, we are managing them adeptly and I am confident in our ability to continue successfully executing our key strategies as we move through the fourth quarter and into fiscal 2022. I am pleased to report that holiday selling to date has been robust and I firmly believe that we will deliver a strong finish to a fantastic year. I am incredibly grateful to our team and share their pride in what we have delivered for our customers and our shareholders.

Summary of Results

Net Sales by Operating Group Third Quarter ($ in millions) 2021 2020 2019 Tommy Bahama $148.5 $94.9 $127.0 Lilly Pulitzer 72.2 53.7 71.7 Southern Tide 13.2 10.0 9.1 Lanier Apparel (exited) 4.2 10.8 28.8 Other 9.7 5.7 4.7 Total Company $247.7 $175.1 $241.2

Third Quarter of Fiscal 2021 Compared to Third Quarter of Fiscal 2019

-- Net sales increased 3% to $248 million compared to the third quarter of fiscal 2019. Excluding Lanier Apparel, where operations were effectively exited during the third quarter of fiscal 2021, net sales increased 15% to $243 million compared to the $212 million of net sales in the same period of fiscal 2019.Full-price direct to consumer sales grew 40% to $143 million, with growth in each of our brands compared to the third quarter of fiscal 2019. Full-price retail sales grew 13% and full-price e-commerce sales grew 100% compared to the third quarter of fiscal 2019.Restaurant sales grew 14% to $20 million compared to the third quarter of fiscal 2019. The quarter benefited from strong increases at existing locations as well as the operation of five additional Marlin Bar locations.Off-price sales in our direct to consumer channels, which include the Lilly Pulitzer e-commerce flash clearance sale and Tommy Bahama outlet store sales, decreased by $12 million compared to the third quarter of fiscal 2019. Sales from the Lilly Pulitzer e-commerce flash clearance sale were $19 million in the third quarter of fiscal 2021 compared to $31 million in the third quarter of fiscal 2019. More inventory sold at full price in the spring and summer resulting in less inventory for the clearance event.Wholesalesales were $53 million during the third quarter of fiscal 2021 compared to $78 million during the third quarter of fiscal 2019. The decrease was primarily due to $25 million of lower sales in Lanier Apparel as we finalized the inventory liquidation in the third quarter of fiscal 2021. -- Gross margin, on both a GAAP and adjusted basis, increased to 62% compared to 55% in the third quarter of fiscal 2019. The gross margin improvement was fueled by strong full-price sales, a shift in sales mix towards full-price direct to consumer channels, and higher initial gross margin, partially offset by higher freight costs. -- SG&A was $138 million, or 56% of net sales, compared to $134 million, or 56% of net sales, in the third quarter of fiscal 2019. A non-recurring lease termination charge and increased advertising expense in the third quarter of fiscal 2021 were partially offset by decreases in employment costs due to reduced headcount. On an adjusted basis, SG&A was $131 million, or 53% of net sales, compared to $134 million, or 56% of net sales, in the third quarter of fiscal 2019. -- Royalties and other income increased to $16 million compared to $4 million of royalties and other income in the third quarter of fiscal 2019. On an adjusted basis, excluding a $12 million gain on the third quarter fiscal 2021 sale of an interest in an unconsolidated entity, royalties and other income were $4 million in the third quarters of both 2021 and 2019. -- Operating income increased to $31 million, or 12% of net sales, compared to $3 million, or 1% of net sales, in the third quarter of fiscal 2019. On an adjusted basis, operating income increased to $27 million, or 11% of net sales, compared to $3 million, or 1% of net sales, in the third quarter of fiscal 2019 with operating margin expansion in Tommy Bahama, Lilly Pulitzer and Southern Tide. -- The effective tax rate expense in the third quarter of fiscal 2021 was 15% compared to an effective tax rate benefit of 25% in the third quarter of fiscal 2020 and an effective tax rate expense of 34% in the third quarter of fiscal 2019. The third quarter of fiscal 2021 included the utilization of previous capital losses to substantially offset a gain recognized on the sale of an interest in an unconsolidated entity. On an adjusted basis, the effective tax rate expense was 24% in the third quarter of fiscal 2021 as compared to a benefit of 23% in the third quarter of fiscal 2020, and an effective tax rate expense of 33% in the third quarter of fiscal 2019.

Balance Sheet and Liquidity

On a FIFO basis, inventory decreased 24% compared to October 31, 2020. Excluding Lanier Apparel, FIFO inventory decreased 17% compared to October 31, 2020. As planned, inventory levels declined year over yearwith prudent purchases of seasonal inventory. Higher than expected sales during the first nine months of fiscal 2021 and ongoing enhancements to enterprise order management systems also contributed to the decrease. On a LIFO basis, inventory decreased 39%, or 31% excluding Lanier Apparel, compared to October 31, 2020.

As of October 30, 2021, the Company had a strong liquidity position with $188 million of cash and short-term investments and no borrowings outstanding under its revolving credit agreement. In the first nine months of fiscal 2021, cash provided by operating activities was $157 million compared to $23 million in the first nine months of fiscal 2020.

Outlook

The strength of the Companys direct to consumer business is expected to continue through the remainder of 2021. For the fourth quarter, the Company expects net sales to be between $285 million and $295 million compared to net sales of $221 million in the fourth quarter of fiscal 2020 and $298 million in the fourth quarter of fiscal 2019. Lanier Apparel had sales of $9 million and $20 million during the fourth quarter of fiscal 2020 and 2019, respectively, with no sales expectedduring the fourth quarter of fiscal 2021. The Company expects earnings per share on a GAAP and adjusted basis in a range of $1.20 to $1.35 in the fourth quarter of fiscal 2021. This compares with a loss of $0.74 per share on a GAAP basis and an adjusted earnings per share of $0.13 in the fourth quarter of fiscal 2020, and earnings of $0.90 per share on a GAAP basis and an adjusted earnings per share of $1.09 in the fourth quarter of fiscal 2019.

For the full fiscal year, the Company now expects net sales in a range of $1.127 billion to $1.137 billion as compared to net sales of $749 million in fiscal 2020 and $1.123 billion in fiscal 2019. Lanier Apparel is expected to have sales of $25 million for fiscal 2021 and had sales of $39 million and $95 million during fiscal 2020 and 2019, respectively. In fiscal 2021, GAAP earnings per share are expected to be between $7.49 and $7.64. Adjusted earnings per share are expected to be between $7.52 and $7.67. 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.

The Companys effective tax rate for the full year fiscal 2021 is expected to be approximately 22%.

Capital expenditures in fiscal 2021, including $25 million in the first nine months of fiscal 2021, are expected to be between $35 million and $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 and Share Repurchase Authorization

The Company announced that its Board of Directors has approved a cash dividend of $0.42 per share payable on January 28, 2022 to shareholders of record as of the close of business on January 14, 2022. The Company has paid dividends every quarter since it became publicly owned in 1960.

In assessing the Companys capital allocation plan, the Companys Board of Directors has increased its share repurchase authorization to $150 million.

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 December 22, 2021 by dialing (412) 317- 6671 access code 13724975.

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 and availability of labor; costs of products as well as the raw materials used in those products; expected pricing levels; the timing of shipments requested by our wholesale customers; expected outcomes of pending or potential litigation and regulatory actions; 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; the impact of any restructuring initiatives we may undertake; access to capital and/or credit markets; changes in accounting standards and related guidance; and factors that could affect our consolidated effective tax rate. 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) October30, October31, 2021 2020ASSETS Current Assets Cash and cash equivalents $ 37,976 $ 53,071 Short-term investments 150,036 ? Receivables, net 46,266 38,726 Inventories, net 90,981 148,740 Income tax receivable 18,085 787 Prepaid expenses and other current assets 23,609 21,139 Total Current Assets $ 366,953 $ 262,463 Property and equipment, net 156,672 178,029 Intangible assets, net 155,527 156,464 Goodwill 23,909 23,857 Operating lease assets 200,508 238,259 Other assets, net 29,234 42,945 Total Assets $ 932,803 $ 902,017 LIABILITIES AND SHAREHOLDERS? EQUITY Current Liabilities Accounts payable $ 64,709 $ 52,177 Accrued compensation 32,744 17,947 Current portion of operating lease liabilities 58,287 62,839 Accrued expenses and other liabilities 51,432 43,426 Total Current Liabilities $ 207,172 $ 176,389 Long-term debt ? 34,802 Non-current portion of operating lease 206,484 244,970 liabilitiesOther non-current liabilities 21,779 18,394 Deferred income taxes 1,899 8,516 Shareholders? Equity Common stock, $1.00 par value per share 16,891 16,884 Additional paid-in capital 160,421 154,103 Retained earnings 321,238 252,392 Accumulated other comprehensive loss (3,081 ) (4,433 )Total Shareholders? Equity $ 495,469 $ 418,946 Total Liabilities and Shareholders? Equity $ 932,803 $ 902,017

Oxford Industries, Inc.Consolidated Statements of Operations(in thousands, except per share amounts)(unaudited) Third Quarter First Nine Months Fiscal Fiscal2020 Fiscal Fiscal2021 Fiscal2020 Fiscal 2021 2019 2019Net sales $ 247,729 $ 175,135 $ 241,221 $ 842,163 $ 527,466 $ 825,194Cost of 95,191 78,866 108,241 313,414 232,386 346,620goods soldGross profit $ 152,538 $ 96,269 $ 132,980 $ 528,749 $ 295,080 $ 478,574SG&A 137,505 113,537 134,231 420,997 352,201 417,448Impairmentof goodwilland ? ? ? ? 60,452 ?intangibleassetsRoyaltiesand other 15,574 3,550 3,845 25,744 10,349 11,469operatingincomeOperatingincome $ 30,607 $ (13,718 ) $ 2,594 $ 133,496 $ (107,224 ) $ 72,595(loss)Interest 222 339 81 685 1,673 1,171expense, netEarnings(loss) $ 30,385 $ (14,057 ) $ 2,513 $ 132,811 $ (108,897 ) $ 71,424beforeincome taxesIncome taxprovision 4,400 (3,453 ) 845 26,898 (25,422 ) 18,263(benefit)Net earnings $ 25,985 $ (10,604 ) $ 1,668 $ 105,913 $ (83,475 ) $ 53,161(loss) Net earnings(loss) per share:Basic $ 1.56 $ (0.64 ) $ 0.10 $ 6.37 $ (5.04 ) $ 3.17Diluted $ 1.54 $ (0.64 ) $ 0.10 $ 6.29 $ (5.04 ) $ 3.15Weightedaverage sharesoutstanding:Basic 16,649 16,568 16,773 16,627 16,576 16,748Diluted 16,872 16,568 16,934 16,841 16,576 16,896Dividendsdeclared per $ 0.42 $ 0.25 $ 0.37 $ 1.21 $ 0.75 $ 1.11share

Oxford Industries, Inc.Consolidated Statements of Cash Flows(in thousands)(unaudited) First Nine Months Fiscal2021 Fiscal2020Cash Flows From Operating Activities: Net earnings (loss) $ 105,913 $ (83,475 )Adjustments to reconcile net earnings (loss) to cash flows from operating activities:Depreciation 28,592 33,389 Amortization of intangible assets 660 834 Impairment of goodwill and intangible assets ? 60,452 Equity compensation expense 5,854 5,626 Gain on sale of investment in unconsolidated (11,586 ) ? entityAmortization of deferred financing costs 258 258 Change in fair value of contingent 786 ? considerationDeferred income taxes 3,115 (8,024 )Changes in operating assets and liabilities, net of acquisitions and dispositions:Receivables, net (14,341 ) 19,662 Inventories, net 32,544 3,716 Income tax receivable (109 ) 75 Prepaid expenses and other current assets (3,238 ) 4,275 Current liabilities 10,361 (747 )Other balance sheet changes (1,724 ) (13,364 )Cash provided by operating activities $ 157,085 $ 22,677 Cash Flows From Investing activities Purchases of property and equipment (25,132 ) (21,916 )Purchases of short-term investments (150,000 ) ? Proceeds from sale of investment in 14,586 ? unconsolidated entityOther investing activities (2,000 ) (3,000 )Cash used in investing activities $ (162,546 ) $ (24,916 )Cash Flows From Financing Activities: Repayment of revolving credit arrangements ? (222,896 )Proceeds from revolving credit arrangements ? 257,698 Repurchase of common stock ? (18,053 )Proceeds from issuance of common stock 1,044 1,097 Repurchase of equity awards for employee tax (2,983 ) (1,870 )withholding liabilitiesCash dividends paid (20,447 ) (12,706 )Other financing activities (749 ) (459 )Cash (used in) provided by financing $ (23,135 ) $ 2,811 activitiesNet change in cash and cash equivalents (28,596 ) 572 Effect of foreign currency translation on cash 559 39 and cash equivalentsCash and cash equivalents at the beginning of 66,013 52,460 yearCash and cash equivalents at the end of period $ 37,976 $ 53,071

Oxford Industries, Inc.Reconciliations of Certain Non-GAAP Financial Information(in millions, except per share amounts)(unaudited) Third Quarter First Nine MonthsAS REPORTED Fiscal2021 Fiscal2020 % Change Fiscal 2019 % Change Fiscal2021 Fiscal2020 % Change Fiscal 2019 % ChangeTommy Bahama Net sales $ 148.5 $ 94.9 56.4 % $ 127.0 16.9 % $ 514.0 $ 277.1 85.5 % $ 480.6 6.9 %Gross profit $ 91.8 $ 56.4 62.6 % $ 76.5 20.0 % $ 326.7 $ 161.7 102.0 % $ 294.5 10.9 %Gross margin 61.8 % 59.5 % 60.2 % 63.6 % 58.3 % 61.3 % Operatingincome $ 5.5 $ (7.2 ) NM $ (7.8 ) NM $ 73.5 $ (43.3 ) NM $ 30.7 139.7 %(loss)Operating 3.7 % (7.6 )% (6.1 )% 14.3 % (15.6 )% 6.4 % marginLilly PulitzerNet sales $ 72.2 $ 53.7 34.3 % $ 71.7 0.7 % $ 233.1 $ 176.7 31.9 % $ 219.8 6.0 %Gross profit $ 48.7 $ 32.8 48.2 % $ 41.0 18.8 % $ 161.7 $ 108.6 48.9 % $ 138.3 17.0 %Gross margin 67.4 % 61.1 % 57.2 % 69.4 % 61.4 % 62.9 % Operating $ 16.0 $ 5.3 203.6 % $ 11.0 45.5 % $ 61.7 $ 25.7 140.4 % $ 46.7 32.2 %incomeOperating 22.2 % 9.8 % 15.3 % 26.5 % 14.5 % 21.2 % marginSouthern TideNet sales $ 13.2 $ 10.0 31.2 % $ 9.1 44.5 % $ 43.2 $ 27.1 59.2 % $ 35.7 21.0 %Gross profit $ 7.0 $ 3.4 105.6 % $ 4.4 60.0 % $ 23.5 $ 7.9 196.1 % $ 17.7 32.8 %Gross margin 53.5 % 34.1 % 48.3 % 54.4 % 29.2 % 49.5 % Operatingincome $ 2.7 $ (0.5 ) NM $ 0.5 NM $ 8.9 $ (64.8 ) NM $ 4.9 82.4 %(loss)Operating 20.5 % (4.6 )% 5.8 % 20.6 % (238.8 )% 13.7 % marginLanier ApparelNet sales $ 4.2 $ 10.8 (60.9 )% $ 28.8 (85.3 )% $ 24.7 $ 30.0 (17.5 )% $ 75.4 (67.2 )%Gross profit $ 2.2 $ (5.0 ) NM $ 8.2 (73.3 )% $ 12.3 $ (0.6 ) NM $ 21.2 (42.3 )%Gross margin 51.9 % (46.0 )% 28.6 % 49.5 % (1.9 )% 28.2 % Operatingincome $ 0.3 $ (12.5 ) NM $ 2.0 NM $ 2.1 $ (21.3 ) NM $ 3.7 (45.1 )%(loss)Operating 8.2 % (115.6 )% 6.9 % 8.3 % (70.9 )% 5.0 % marginCorporate and OtherNet sales $ 9.7 $ 5.7 71.3 % $ 4.7 108.0 % $ 27.2 $ 16.5 64.8 % $ 13.7 98.6 %Gross profit $ 2.9 $ 8.6 NM $ 3.0 NM $ 4.6 $ 17.4 NM $ 6.9 NM Operatingincome $ 6.1 $ 1.2 NM $ (3.2 ) NM $ (12.7 ) $ (3.5 ) NM $ (13.4 ) NM (loss)Consolidated Net sales $ 247.7 $ 175.1 41.5 % $ 241.2 2.7 % $ 842.2 $ 527.5 59.7 % $ 825.2 2.1 %Gross profit $ 152.5 $ 96.3 58.4 % $ 133.0 14.7 % $ 528.7 $ 295.1 79.2 % $ 478.6 10.5 %Gross margin 61.6 % 55.0 % 55.1 % 62.8 % 55.9 % 58.0 % SG&A $ 137.5 $ 113.5 21.1 % $ 134.2 2.4 % $ 421.0 $ 352.2 19.5 % $ 417.4 0.9 %SG&A as % of 55.5 % 64.8 % 55.6 % 50.0 % 66.8 % 50.6 % net salesOperatingincome $ 30.6 $ (13.7 ) NM $ 2.6 NM $ 133.5 $ (107.2 ) NM $ 72.6 83.9 %(loss)Operating 12.4 % (7.8 )% 1.1 % 15.9 % (20.3 )% 8.8 % marginEarnings(loss) $ 30.4 $ (14.1 ) NM $ 2.5 NM $ 132.8 $ (108.9 ) NM $ 71.4 85.9 %beforeincome taxesNet earnings $ 26.0 $ (10.6 ) NM $ 1.7 NM $ 105.9 $ (83.5 ) NM $ 53.2 99.2 %(loss)Net earnings(loss) per $ 1.54 $ (0.64 ) NM $ 0.1 NM $ 6.29 $ (5.04 ) NM $ 3.15 99.7 %dilutedshareWeightedaverageshares 16.9 16.6 1.8 % 16.9 (0.4 )% 16.8 16.6 1.6 % 16.9 (0.3 )%outstanding- diluted

Third Quarter First Nine MonthsADJUSTMENTS Fiscal2021 Fiscal2020 % Change Fiscal 2019 % Change Fiscal2021 Fiscal2020 % Change Fiscal 2019 % ChangeLIFOadjustments^ $ 2.2 $ (5.6 ) $ (0.0 ) $ 9.6 $ (9.3 ) $ 0.8 (1)Lanier Apparelexit charges $ (0.7 ) $ 6.4 $ 0.0 $ (2.8 ) $ 6.4 $ 0.0 in cost ofgoods sold^(2)Tommy BahamaJapan SG&A $ 0.0 $ 0.0 $ 0.0 $ 0.0 $ 0.0 $ 0.6 charges^(3)Tommy Bahamalease $ 4.9 $ 0.0 $ 0.0 $ 4.9 $ 0.0 $ 0.0 terminationcharges ^(4)Amortizationof LillyPulitzerSignature $ 0.0 $ 0.1 $ 0.1 $ 0.0 $ 0.2 $ 0.2 Storeintangibleassets^(5)Amortizationof SouthernTide $ 0.1 $ 0.1 $ 0.1 $ 0.2 $ 0.2 $ 0.2 intangibleassets^(6)Southern Tideimpairment $ 0.0 $ 0.0 $ 0.0 $ 0.0 $ 60.2 $ 0.0 charges^(7)Lanier Apparelintangibleasset $ 0.0 $ 0.0 $ 0.0 $ 0.0 $ 0.2 $ 0.0 impairmentcharges^(8)Lanier Apparelexit charges $ 0.6 $ 3.7 $ 0.0 $ 3.8 $ 3.7 $ 0.0 in SG&A^(9)Gain on saleof investmentin $ (11.6 ) $ 0.0 $ 0.0 $ (11.6 ) $ 0.0 $ 0.0 unconsolidatedentity^(10)TBBC change infair value ofcontingent $ 0.8 $ 0.0 $ 0.0 $ 0.8 $ 0.0 $ 0.0 consideration^(11)Impact ofincome taxes^ $ (2.1 ) $ (1.3 ) $ (0.0 ) $ (4.4 ) $ (10.4 ) $ (0.4 ) (12)Adjustment tonet earnings^ $ (5.9 ) $ 3.3 $ 0.1 $ 0.5 $ 51.3 $ 1.5 (13)AS ADJUSTED Tommy Bahama Net sales $ 148.5 $ 94.9 56.4 % $ 127.0 16.9 % $ 514.0 $ 277.1 85.5 % $ 480.6 6.9 %Gross profit $ 91.8 $ 56.4 62.6 % $ 76.5 20.0 % $ 326.7 $ 161.7 102.0 % $ 294.5 10.9 %Gross margin 61.8 % 59.5 % 60.2 % 63.6 % 58.3 % 61.3 % Operating $ 10.4 $ (7.2 ) NM $ (7.8 ) NM $ 78.4 $ (43.3 ) NM $ 31.3 150.7 %income (loss)Operating 7.0 % (7.6 )% (6.1 )% 15.2 % (15.6 )% 6.5 % marginLilly Pulitzer Net sales $ 72.2 $ 53.7 34.3 % $ 71.7 0.7 % $ 233.1 $ 176.7 31.9 % $ 219.8 6.0 %Gross profit $ 48.7 $ 32.8 48.2 % $ 41.0 18.8 % $ 161.7 $ 108.6 48.9 % $ 138.3 17.0 %Gross margin 67.4 % 61.1 % 57.2 % 69.4 % 61.4 % 62.9 % Operating $ 16.0 $ 5.3 199.7 % $ 11.1 44.4 % $ 61.7 $ 25.9 138.5 % $ 46.9 31.5 %incomeOperating 22.2 % 9.9 % 15.4 % 26.5 % 14.6 % 21.3 % marginSouthern Tide Net sales $ 13.2 $ 10.0 31.2 % $ 9.1 44.5 % $ 43.2 $ 27.1 59.2 % $ 35.7 21.0 %Gross profit $ 7.0 $ 3.4 105.6 % $ 4.4 60.0 % $ 23.5 $ 7.9 196.1 % $ 17.7 32.8 %Gross margin 53.5 % 34.1 % 48.3 % 54.4 % 29.2 % 49.5 % Operating $ 2.8 $ (0.4 ) NM $ 0.6 NM $ 9.1 $ (4.3 ) NM $ 5.1 78.9 %income (loss)Operating 21.0 % (3.9 )% 6.6 % 21.1 % (16.0 )% 14.3 % marginLanier Apparel Net sales $ 4.2 $ 10.8 (60.9 )% $ 28.8 (85.3 )% $ 24.7 $ 30.0 (17.5 )% $ 75.4 (67.2 )%Gross profit $ 1.5 $ 1.4 5.1 % $ 8.2 (81.6 )% $ 9.4 $ 5.8 61.7 % $ 21.2 (55.6 )%Gross margin 35.7 % 13.3 % 28.6 % 38.1 % 19.4 % 28.2 % Operating $ 0.2 $ (2.4 ) NM $ 2.0 (88.7 )% $ 3.0 $ (10.9 ) NM $ 3.7 (19.3 )%income (loss)Operating 5.3 % (22.1 )% 6.9 % 12.2 % (36.5 )% 5.0 % marginCorporate and OtherNet sales $ 9.7 $ 5.7 71.3 % $ 4.7 108.0 % $ 27.2 $ 16.5 64.8 % $ 13.7 98.6 %Gross profit $ 5.1 $ 2.9 NM $ 2.9 NM $ 14.2 $ 8.1 NM $ 7.7 NM Operating loss $ (2.6 ) $ (4.5 ) NM $ (3.2 ) NM $ (13.9 ) $ (12.8 ) NM $ (12.6 ) NM Consolidated Net sales $ 247.7 $ 175.1 41.5 % $ 241.2 2.7 % $ 842.2 $ 527.5 59.7 % $ 825.2 2.1 %Gross profit $ 154.1 $ 97.0 58.8 % $ 132.9 15.9 % $ 535.5 $ 292.2 83.3 % $ 479.4 11.7 %Gross margin 62.2 % 55.4 % 55.1 % 63.6 % 55.4 % 58.1 % SG&A $ 131.2 $ 109.7 19.6 % $ 134.1 (2.1 )% $ 411.4 $ 348.1 18.2 % $ 416.4 (1.2 )%SG&A as % of 53.0 % 62.6 % 55.6 % 48.8 % 66.0 % 50.5 % net salesOperating $ 26.8 $ (9.1 ) NM $ 2.7 NM $ 138.3 $ (45.5 ) NM $ 74.5 85.8 %income (loss)Operating 10.8 % (5.2 )% 1.1 % NM 16.4 % (8.6 )% 9.0 % marginEarnings(loss) before $ 26.6 $ (9.4 ) NM $ 2.6 NM $ 137.7 $ (47.2 ) NM $ 73.3 87.8 %income taxesNet earnings $ 20.1 $ (7.3 ) NM $ 1.8 NM $ 106.4 $ (32.1 ) NM $ 54.7 94.6 %(loss)Net earnings(loss) per $ 1.19 $ (0.44 ) NM $ 0.10 NM $ 6.32 $ (1.94 ) NM $ 3.24 95.1 %diluted share

Third Third Third Third Quarter Quarter Quarter Quarter Fiscal2021 Fiscal2021 Fiscal2020 Fiscal 2019 Actual Guidance^ Actual Actual (14)Net earnings(loss) per diluted share:GAAP basis $ 1.54 $ 0.17-0.27 $ (0.64) $ 0.10LIFOadjustments^ 0.10 0.00 (0.25) 0.00(15)Amortization ofrecentlyacquired 0.00 0.00 0.01 0.01intangibleassets^(16)Tommy Bahamalease 0.21 0.00 0.00 0.00terminationcharges ^(18)Lanier Apparelexit charges^ (0.01) 0.03 0.45 0.00(19)Gain on sale ofinvestment in (0.68) 0.00 0.00 0.00unconsolidatedentity^(20)Change in fairvalue ofcontingent 0.03 0.00 0.00 0.00consideration^(21)As adjusted^ $ 1.19 $ 0.20-0.30 $ (0.44) $ 0.10(13) First Nine First Nine First Nine Months Months Months Fiscal 2021 Fiscal 2020 Fiscal 2019 Actual Actual Actual Net earnings(loss) per diluted share:GAAP basis $ 6.29 $ (5.04) $ 3.15 LIFOadjustments^ 0.42 (0.39) 0.04 (15)Amortization ofrecentlyacquired 0.01 0.02 0.02 intangibleassets^(16)Tommy BahamaJapan charges^ 0.00 0.00 0.03 (17)Tommy Bahamalease 0.21 0.00 0.00 terminationcharges^(18)Impairment ofgoodwill and 0.00 3.02 0.00 intangibleassets^(22)Lanier Apparelexit charges^ 0.04 0.45 0.00 (19)Gain on sale ofinvestment in (0.68) 0.00 0.00 unconsolidatedentity^(20)Change in fairvalue ofcontingent 0.03 0.00 0.00 consideration^(21)As adjusted^ $ 6.32 $ (1.94) $ 3.24 (13) Fourth Fourth Fourth Quarter Quarter Quarter Fiscal 2021 Fiscal 2020 Fiscal 2019 Guidance^ Actual Actual (23)Net earnings(loss) per diluted share:GAAP basis $ 1.20-1.35 $ (0.74) $ 0.90 LIFOadjustments^ 0.00 0.00 0.03 (15)Amortization ofrecentlyacquired 0.00 0.01 0.01 intangibleassets^(16)Tommy BahamaJapan charges^ 0.00 0.00 0.13 (17)Informationtechnology 0.00 0.71 0.00 projectwrite-off^(24)Lanier Apparelexit charges^ 0.00 0.12 0.00 (19)Change in fairvalue ofcontingent 0.00 0.03 0.02 consideration^(21)As adjusted^ $ 1.20-1.35 $ 0.13 $ 1.09 (13) Full Year Full Year Full Year Fiscal 2021 Fiscal 2020 Fiscal 2019 Guidance^ Actual Actual (23)Net earnings(loss) per diluted share:GAAP basis $ 7.49-7.64 (5.77) $ 4.05 LIFOadjustments^ 0.42 (0.39) 0.06 (15)Amortization ofrecentlyacquired 0.01 0.02 0.03 intangibleassets^(16)Tommy BahamaJapan charges^ 0.00 0.00 0.16 (17)Tommy Bahamalease 0.21 0.00 0.00 terminationcharges^(18)Informationtechnology 0.00 0.71 0.00 projectwrite-off^(24)Impairment ofgoodwill and 0.00 3.02 0.00 intangibleassets^(22)Lanier Apparelexit charges^ 0.04 0.57 0.00 (19)Gain on sale ofinvestment in (0.68) 0.00 0.00 unconsolidatedentity^(20)Change in fairvalue ofcontingent 0.03 0.03 0.02 consideration^(21)As adjusted^ $ 7.52-7.67 $ (1.81) $ 4.32 (13) ^(1) LIFO adjustments represents the impact of LIFO accounting adjustments.These adjustments are included in cost of goods sold in Corporate and Other.^(2) Lanier Apparel exit charges in cost of goods sold relate to amountsresulting from the Third Quarter of Fiscal 2020 decision to exit the LanierApparel business, which was effectively completed in the Third Quarter ofFiscal 2021. These amounts relate to estimates of inventory markdowns andcosts related to the Merida, Mexico manufacturing facility, which ceasedoperations in Fiscal 2020. These amounts are included in cost of goods soldin 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&A in Tommy Bahama.^(4) Tommy Bahama lease termination charges represents charges associatedwith the termination of the Tommy Bahama New York office and showroom lease.These charges are included in SG&A in Tommy Bahama.^(5) 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.These charges are included in SG&A in Lilly Pulitzer.^(6) Amortization of Southern Tide intangible assets represents theamortization related to intangible assets acquired as part of the SouthernTide acquisition. These charges are included in SG&A in Southern Tide.^(7) 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.^(8) 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.^(9) Lanier Apparel exit charges in SG&A relate to the Third Quarter ofFiscal 2020 decision to exit the Lanier Apparel business. These chargesconsist of employee charges for severance and employee retention, operatinglease impairment charges, termination charges related to certain licenseagreements and fixed asset impairment charges. These charges are included inSG&A in Lanier Apparel.^(10) Gain on sale of investment in unconsolidated entity represents the gainrecognized on the sale of the ownership interest in an unconsolidated entity.This is included in royalties and other income in Corporate and Other.^(11) Change in fair value of contingent consideration represents change infair value of contingent consideration related to the TBBC acquisition. This charge is included in SG&A in Corporate and Other.^(12) Impact of income taxes represents the estimated tax impact of the aboveadjustments based on the estimated applicable tax rate on current yearearnings in the respective jurisdiction.^(13) Amounts in columns may not add due to rounding.^(14) Guidance as issued on September 2, 2021. Guidance for Fiscal 2021 andthe Third Quarter of Fiscal 2021 did not include an estimated pre-tax gain ofon the sale of the ownership interest in an unconsolidated entity.^(15) 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.^(16) 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.^(17) Tommy Bahama Japan charges represents the impact, net of income taxes,on net earnings (loss) per share of the restructuring and exit of the TommyBahama Japan operations.^(18) Tommy Bahama lease termination charges represents the impact, net ofincome taxes, on net earnings (loss) per share of the charges associated withthe termination of the Tommy Bahama New York office and showroom lease.^(19) 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, which was effectivelycompleted in the Third Quarter of Fiscal 2021. These charges include amountsrelated to estimates of inventory markdowns, costs related to the Merida,Mexico manufacturing facility, employee charges, operating lease assetimpairment charges, termination charges related to certain license agreementsand fixed asset impairment charges.^(20) Gain on sale of investment in unconsolidated entity represents theimpact, net of income taxes, on net earnings (loss) per share relating to thegain recognized on the sale of the ownership interest in an unconsolidatedentity.^(21) Change in fair value of contingent consideration represents the impact,net of income taxes, on net earnings (loss) per share relating to the changein the fair value of contingent consideration related to the TBBCacquisition.^(22) Impairment of goodwill and intangible assets represents the impact, netof income taxes, on net earnings (loss) per share resulting from theimpairment charges in Southern Tide and Lanier Apparel. Due to thenon-deductibility of $18 million of Southern Tide goodwill amounts, theeffective tax rate on these impairment charges for goodwill and intangibleassets was 17%.^(23) Guidance as issued on December 8, 2021.^(24) 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 capitalizedcosts related to a project that was abandoned.

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 104 104 103 ?Retail-restaurant 21 21 21 ?Outlet 35 35 35 ?Total Tommy Bahama 160 160 159 ?Lilly Pulitzer 59 59 59 ?Southern Tide 4 4 4 ?Oxford Total 223 223 222 ?