XNAS:PERY Perry Ellis International Inc Quarterly Report 10-Q Filing - 7/28/2012

Effective Date 7/28/2012

XNAS:PERY Fair Value Estimate
Premium
XNAS:PERY Consider Buying
Premium
XNAS:PERY Consider Selling
Premium
XNAS:PERY Fair Value Uncertainty
Premium
XNAS:PERY Economic Moat
Premium
XNAS:PERY Stewardship
Premium
 
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

 

    x     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended July 28, 2012

OR

 

    ¨     TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File Number: 0-21764

 

 

PERRY ELLIS INTERNATIONAL, INC.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Florida   59-1162998

(State or other jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification No.)

3000 N.W. 107 Avenue

Miami, Florida

  33172
(Address of Principal Executive Offices)   (Zip Code)

Registrant’s Telephone Number, Including Area Code: (305) 592-2830

 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a small reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “small reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer   ¨    Accelerated filer    x
Non-accelerated filer   ¨    Small reporting company    ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨     No  x

The number of shares outstanding of the registrant’s common stock is 15,749,340 (as of August 30, 2012).

 

 

 


Table of Contents

PERRY ELLIS INTERNATIONAL, INC.

INDEX

 

     PAGE  

PART I: FINANCIAL INFORMATION

  

Item 1:

  

Condensed Consolidated Balance Sheets (Unaudited) as of July 28, 2012 and January 28, 2012

     1   

Condensed Consolidated Statements of Operations (Unaudited) for the three and six months ended July  28, 2012 and July 30, 2011

     2   

Condensed Consolidated Statements of Comprehensive (Loss) Income (Unaudited) for the three and six months ended July 28, 2012 and July 30, 2011

     3   

Condensed Consolidated Statements of Cash Flows (Unaudited) for the six months ended July  28, 2012 and July 30, 2011

     4   

Notes to Unaudited Condensed Consolidated Financial Statements

     6   

Item 2:

  

Management’s Discussion and Analysis of Financial Condition and Results of Operations

     20   

Item 3:

  

Quantitative and Qualitative Disclosures About Market Risks

     29   

Item 4:

  

Controls and Procedures

     29   

PART II: OTHER INFORMATION

     30   

Item 6:

  

Exhibits

     30   


Table of Contents

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)

(amounts in thousands, except share data)

 

     July 28,
2012
    January 28,
2012
 

ASSETS

    

Current Assets:

    

Cash and cash equivalents

   $ 82,363      $ 24,116   

Accounts receivable, net

     127,676        145,563   

Inventories

     164,661        198,264   

Deferred income taxes

     12,395        11,873   

Prepaid income taxes

     7,681        8,247   

Other current assets

     10,624        13,613   
  

 

 

   

 

 

 

Total current assets

     405,400        401,676   

Property and equipment, net

     54,362        56,496   

Other intangible assets, net

     248,753        242,634   

Goodwill

     13,794        13,794   

Other assets

     9,432        9,595   
  

 

 

   

 

 

 

TOTAL

   $ 731,741      $ 724,195   
  

 

 

   

 

 

 

LIABILITIES AND EQUITY

    

Current Liabilities:

    

Accounts payable

   $ 93,975      $ 80,253   

Accrued expenses and other liabilities

     26,792        23,142   

Accrued interest payable

     4,007        4,186   

Unearned revenues

     4,709        4,179   
  

 

 

   

 

 

 

Total current liabilities

     129,483        111,760   
  

 

 

   

 

 

 

Senior subordinated notes payable, net

     150,000        150,000   

Senior credit facility

     —          21,679   

Real estate mortgages

     24,726        25,114   

Deferred pension obligation

     17,135        17,326   

Unearned revenues and other long-term liabilities

     14,702        15,425   

Deferred income taxes

     19,513        16,396   
  

 

 

   

 

 

 

Total long-term liabilities

     226,076        245,940   
  

 

 

   

 

 

 

Total liabilities

     355,559        357,700   
  

 

 

   

 

 

 

Commitments and contingencies

    

Equity:

    

Preferred stock $.01 par value; 5,000,000 shares authorized;
no shares issued or outstanding

     —          —     

Common stock $.01 par value; 100,000,000 shares authorized;
17,032,680 shares issued and outstanding as of July 28, 2012 and 16,787,161 shares issued and outstanding as of January 28, 2012

     168        167   

Additional paid-in-capital

     163,545        160,997   

Retained earnings

     236,701        229,467   

Accumulated other comprehensive loss

     (8,274     (8,178
  

 

 

   

 

 

 

Total

     392,140        382,453   

Treasury stock at cost; 1,157,300 shares as of July 28, 2012 and January 28, 2012, respectively

     (15,958     (15,958
  

 

 

   

 

 

 

Total equity

     376,182        366,495   
  

 

 

   

 

 

 

TOTAL

   $ 731,741      $ 724,195   
  

 

 

   

 

 

 

See Notes to Unaudited Condensed Consolidated Financial Statements

 

1


Table of Contents

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

(amounts in thousands, except per share data)

 

     Three Months Ended     Six Months Ended  
      July 28,
2012
    July 30,
2011
    July 28,
2012
     July 30,
2011
 

Revenues:

         

Net sales

   $ 203,090      $ 208,596      $ 462,106       $ 491,371   

Royalty income

     6,347        5,839        12,854         11,353   
  

 

 

   

 

 

   

 

 

    

 

 

 

Total revenues

     209,437        214,435        474,960         502,724   

Cost of sales

     140,112        142,167        317,895         333,486   
  

 

 

   

 

 

   

 

 

    

 

 

 

Gross profit

     69,325        72,268        157,065         169,238   
  

 

 

   

 

 

   

 

 

    

 

 

 

Operating expenses

         

Selling, general and administrative expenses

     66,103        63,370        132,450         126,745   

Depreciation and amortization

     3,472        3,424        6,890         6,613   
  

 

 

   

 

 

   

 

 

    

 

 

 

Total operating expenses

     69,575        66,794        139,340         133,358   
  

 

 

   

 

 

   

 

 

    

 

 

 

Operating (loss) income

     (250     5,474        17,725         35,880   

Costs on early extinguishment of debt

     —          —          —           1,306   

Interest expense

     3,513        3,769        7,322         8,435   
  

 

 

   

 

 

   

 

 

    

 

 

 

Net (loss) income before income taxes

     (3,763     1,705        10,403         26,139   

Income tax (benefit) provision

     (1,321     (142     3,169         8,914   
  

 

 

   

 

 

   

 

 

    

 

 

 

Net (loss) income

   $ (2,442   $ 1,847      $ 7,234       $ 17,225   
  

 

 

   

 

 

   

 

 

    

 

 

 

Net (loss) income per share:

         

Basic

   $ (0.17   $ 0.12      $ 0.49       $ 1.16   
  

 

 

   

 

 

   

 

 

    

 

 

 

Diluted

   $ (0.17   $ 0.11      $ 0.47       $ 1.08   
  

 

 

   

 

 

   

 

 

    

 

 

 

Weighted average number of shares outstanding

         

Basic

     14,703        15,289        14,672         14,855   

Diluted

     14,703        16,464        15,265         16,001   

See Notes to Unaudited Condensed Consolidated Financial Statements

 

2


Table of Contents

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME

(UNAUDITED)

(amounts in thousands)

 

     Three Months Ended     Six Months Ended  
      July 28,
2012
    July 30,
2011
    July 28,
2012
    July 30,
2011
 

Net (loss) income

   $ (2,442   $ 1,847      $ 7,234      $ 17,225   

Other Comprehensive (loss) income:

        

Foreign currency translation adjustments, net

     (848     (320     (96     823   
  

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive (loss) income

   $ (3,290   $ 1,527      $ 7,138      $ 18,048   
  

 

 

   

 

 

   

 

 

   

 

 

 

See Notes to Unaudited Condensed Consolidated Financial Statements

 

3


Table of Contents

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(amounts in thousands)

 

     Six Months Ended  
     July 28,
2012
    July 30,
2011
 

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 7,234      $ 17,225   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     6,695        6,457   

Provision for bad debts

     181        112   

Tax benefit from exercise of stock options

     (296     (423

Amortization of debt issue cost

     358        268   

Amortization of premiums and discounts

     23        (43

Deferred income taxes

     2,595        978   

Share based compensation

     1,830        3,111   

Change in fair value and settlement of derivatives

     —          (1,832

Costs on early extinguishment of debt

     —          1,306   

Changes in operating assets and liabilities:

    

Accounts receivable, net

     17,638        19,653   

Inventories

     33,557        (32,833

Other current assets and prepaid income taxes

     (703     (1,841

Other assets

     201        (133

Deferred pension obligation

     (192     (796

Accounts payable and accrued expenses

     17,136        2,418   

Accrued interest payable

     (179     1,234   

Unearned revenues and other liabilities

     (757     (633
  

 

 

   

 

 

 

Net cash provided by operating activities

     85,321        14,228   
  

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Purchase of property and equipment

     (3,183     (5,770

Proceeds on sale of intangible assets

     —          2,875   

Payment on purchase of intangible assets

     (7,000     (535

Proceeds in connection with purchase price adjustment

     4,547        —     

Payment on purchase of operating leases

     —          (904

Redemption of restricted funds as collateral

     —          8,919   
  

 

 

   

 

 

 

Net cash (used in) provided by investing activities

     (5,636     4,585   
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Borrowings from senior credit facility

     175,036        204,296   

Payments on senior credit facility

     (196,715     (301,638

Payments on real estate mortgages

     (345     (304

Proceeds from issuance of senior subordinated notes

     —          150,000   

Debt issuance costs

     —          (3,504

Payments on senior subordinated notes

     —          (105,792

Payments on capital leases

     (135     (184

Proceeds from exercise of stock options

     423        410   

Tax benefit from exercise of stock options

     296        423   

Proceeds from issuance of common stock

     —          56,000   

Stock issuance costs

     —          (3,074
  

 

 

   

 

 

 

Net cash used in financing activities

     (21,440     (3,367
  

 

 

   

 

 

 

Effect of exchange rate changes on cash and cash equivalents

     2        169   
  

 

 

   

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

     58,247        15,615   

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

     24,116        18,524   
  

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

   $ 82,363      $ 34,139   
  

 

 

   

 

 

 

 

Continued

 

4


Table of Contents

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

(amounts in thousands)

 

     Six Months Ended  
     July 28,
2012
     July 30,
2011
 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

     

Cash paid during the period for:

     

Interest

   $ 7,478       $ 7,511   
  

 

 

    

 

 

 

Income taxes

   $ 4,264       $ 5,398   
  

 

 

    

 

 

 

NON-CASH FINANCING AND INVESTING ACTIVITIES:

     

Accrued purchases of property and equipment

   $ 6       $ 22   
  

 

 

    

 

 

 

Capital lease financing

   $ 888       $ 66   
  

 

 

    

 

 

 

Investment in joint venture

   $ 396       $ —     
  

 

 

    

 

 

 

See Notes to Unaudited Condensed Consolidated Financial Statements

 

5


Table of Contents

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. GENERAL

The accompanying unaudited condensed consolidated financial statements of Perry Ellis International, Inc. and subsidiaries (“Perry Ellis” or the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and in accordance with the requirements of the Securities and Exchange Commission on Form 10-Q and therefore do not include all information and footnotes necessary for a fair presentation of financial position, results of operations and changes in cash flows required by GAAP for annual financial statements. These condensed consolidated financial statements included herein should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended January 28, 2012, filed with the Securities and Exchange Commission on April 12, 2012.

The information presented reflects all adjustments, which are in the opinion of management of a normal and recurring nature, necessary for a fair presentation of the interim periods. Results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the entire fiscal year.

2. RECENT ACCOUNTING PRONOUNCEMENTS

In May 2011, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2011-04, “Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs.” ASU 2011-04 provides amendments to Topic 820 effective for public entities for interim and annual periods beginning after December 15, 2011, and should be applied prospectively. The amendments change the wording used to describe many of the requirements in U.S. GAAP for measuring fair value and for disclosing information about fair value measurements. Early adoption is not permitted for public entities. For nonpublic entities, the amendments are effective for annual periods beginning after December 15, 2011, and should be applied prospectively. The adoption of ASU 2011-04 did not have a material impact on the Company’s results of operations or the Company’s financial position.

In September 2011, the FASB issued ASU 2011-08, “Intangibles - Goodwill and Other (Topic 350): Testing Goodwill for Impairment.” ASU 2011-08 simplifies how entities, both public and nonpublic, test goodwill for impairment. ASU 2011-08 permits an entity to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test described in Topic 350. The amendments are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. Early adoption is permitted, including for annual and interim goodwill impairment tests performed as of a date before September 15, 2011, if an entity’s financial statements for the most recent annual or interim period have not yet been issued or, for nonpublic entities, have not yet been made available for issuance. The adoption of ASU No. 2011-08 is not expected to have a material impact on the Company’s results of operations or the Company’s financial position.

In December 2011, the FASB issued ASU 2011-11, “Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities.” ASU 2011-11 provides for additional disclosures of both gross information and net information about both instruments and transactions eligible for offset in the statement of financial position and instruments and transactions subject to an agreement similar to a master netting arrangement. This scope would include derivatives, sale and repurchase agreements and reverse sale and repurchase agreements, and securities borrowing and securities lending arrangements. The amendments in this update are effective for annual reporting periods beginning on or after January 1, 2013, and interim periods within those annual periods, and disclosures required by these amendments should be provided retrospectively for all comparative periods presented. The adoption of ASU No. 2011-11 is not expected to have a material impact on the Company’s results of operations or the Company’s financial position.

 

6


Table of Contents

In July 2012, the FASB issued ASU 2012-02, “Intangibles—Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment.” ASU 2012-02 simplifies the guidance for testing the decline in the realizable value (impairment) of indefinite-lived intangible assets other than goodwill. Examples of intangible assets subject to the guidance include indefinite-lived trademarks, licenses, and distribution rights. The standard applies to all public, private, and not-for-profit organizations. The amendments in this update are effective for annual and interim impairment tests performed for fiscal years beginning after September 15, 2012. The adoption of ASU No. 2012-02 is not expected to have a material impact on the Company’s results of operations or the Company’s financial position.

3. ACQUISITIONS

Acquisition of Ben Hogan

On February 16, 2012, the Company acquired the world-wide intellectual property rights of the Ben Hogan family of brands from Callaway Golf Company for a purchase price of $7.0 million. The acquisition was financed through existing cash and borrowings under the Company’s existing senior credit facility. Ben Hogan brands are ideally positioned to strengthen the Company’s golf business within the Men’s Sportswear and Swim segment.

The assets acquired were composed of tradenames, which have been identified as indefinite useful life assets and are not subject to amortization.

Pro forma information for the acquisition of Ben Hogan has not been provided as it is immaterial to the Company’s consolidated operations.

Acquisition of Rafaella

On January 28, 2011, the Company completed the acquisition of substantially all of the assets of Rafaella Apparel Group, Inc. (“Rafaella”), Rafaella Apparel Far East Limited (“Rafaella Far East”) and Verrazano, Inc. (“Verrazano”) pursuant to the Asset Purchase Agreement dated as of January 7, 2011 (the “Agreement”) by and among Rafaella, Rafaella Far East and Verrazano (collectively, the “Sellers”) and the Company.

At January 28, 2011, the initial consideration paid by the Company totaled $80.0 million in cash and a warrant to purchase 106,565 shares of the Company’s common stock valued at approximately $2.6 million. During the fourth quarter of fiscal 2012, the cash portion of the purchase price was adjusted as set forth in the Agreement based on a post-closing true-up of net working capital, which resulted in total adjusted cash paid by the Company totaling $75.4 million. The original cash paid was reduced by $4.5 million, and such amount was included as a receivable from the Sellers in other current assets in the consolidated balance sheet as of January 28, 2012. The $4.5 million was collected during the first quarter of fiscal 2013.

4. INVENTORIES

Inventories are stated at the lower of cost (weighted moving average cost) or market. Cost principally consists of the purchase price (adjusted for lower of cost or market), customs, duties, freight, and commissions to buying agents.

Inventories consisted of the following as of:

 

      July 28,
2012
     January 28,
2012
 
     (in thousands)  

Finished goods

   $ 163,168       $ 195,473   

Raw materials and in process

     1,493         2,791   
  

 

 

    

 

 

 

Total

   $ 164,661       $ 198,264   
  

 

 

    

 

 

 

 

7


Table of Contents

5. PROPERTY AND EQUIPMENT

Property and equipment consisted of the following:

 

      July 28,
2012
    January 28,
2012
 
     (in thousands)  

Furniture, fixtures and equipment

   $ 90,716      $ 91,638   

Buildings

     19,532        19,525   

Vehicles

     896        902   

Leasehold improvements

     31,238        30,577   

Land

     9,390        9,210   
  

 

 

   

 

 

 

Total

     151,772        151,852   

Less: accumulated depreciation and amortization

     (97,410     (95,356
  

 

 

   

 

 

 

Total

   $ 54,362      $ 56,496   
  

 

 

   

 

 

 

The above table of property and equipment includes assets held under capital leases as of:

 

      July 28,
2012
    January 28,
2012
 
     (in thousands)  

Furniture, fixture and equipment

   $ 966      $ 1,093   

Less: accumulated depreciation and amortization

     (71     (921
  

 

 

   

 

 

 

Total

   $ 895      $ 172   
  

 

 

   

 

 

 

For the three months ended July 28, 2012 and July 30, 2011, depreciation and amortization expense relating to property and equipment amounted to $3.1 million for each period. For the six months ended July 28, 2012 and July 30, 2011, depreciation and amortization expense relating to property and equipment amount to $6.2 million and $6.0 million, respectively. These amounts include amortization expense for leased property under capital leases.

6. OTHER INTANGIBLE ASSETS

Trademarks

Trademarks included in other intangible assets, net, are considered indefinite-lived assets and totaled $241.8 million at July 28, 2012 and $235.2 million at January 28, 2012.

Other

Other intangible assets represent customer lists as of:

 

      July 28,
2012
    January 28,
2012
 
     (in thousands)  

Customer lists

   $ 8,450      $ 8,450   

Less: accumulated amortization

     (1,458     (972
  

 

 

   

 

 

 

Total

   $ 6,992      $ 7,478   
  

 

 

   

 

 

 

For the three months ended July 28, 2012 and July 30, 2011, amortization expense relating to customer lists amounted to approximately $0.3 million for each period. For the six months ended July 28, 2012 and July 30, 2011, amortization expense relating to customer lists amounted to approximately $0.5 million for each period.

7. INVESTMENT IN JOINT VENTURE

On April 20, 2012, the Company formed a joint venture, Manhattan China Limited, with China Outfitters Holdings Limited (“COHL”). Under the joint venture agreement, Manhattan China Limited has 10,000,000 initial authorized shares of capital (“joint venture shares”). COHL holds 7,500,000 joint venture shares, a 75% ownership interest in the joint venture, and the Company holds 2,500,000 joint venture shares, a 25% ownership interest in Manhattan China Limited, which is accounted for under the equity method. The Company has a put option to sell its 2,500,000 joint venture shares to COHL in exchange for cash or COHL shares at any time before April 20, 2020.

 

8


Table of Contents

As of July 28, 2012, the Company’s investment in unconsolidated joint venture, which is classified as an other long-term asset in the accompanying condensed consolidated balance sheets was approximately $0.4 million. The Company did not have equity income (loss) for the three and six months ended July 28, 2012, as the joint venture had not commenced operations.

8. LETTER OF CREDIT FACILITIES

Borrowings and availability under letter of credit facilities consist of the following as of:

 

      July 28,
2012
    January 28,
2012
 
     (in thousands)  

Total letter of credit facilities

   $ 55,314      $ 55,314   

Outstanding letters of credit

     (4,535     (4,555
  

 

 

   

 

 

 

Total letters of credit available

   $ 50,779      $ 50,759   
  

 

 

   

 

 

 

9. REAL ESTATE MORTGAGES

In June 2006, the Company entered into a mortgage loan for $15 million secured by the Company’s Tampa facility. The loan is due on June 7, 2016. Principal and interest of $297,000 were due quarterly based on a 20 year amortization with the outstanding principal due at maturity. Interest was set at 6.25% for the first five years, at which point it would have reset based on the terms and conditions of the promissory note. In June 2010, the Company negotiated with the bank to accelerate the rate reset that was scheduled to occur in June 2011, and the interest rate was reduced to 5.75% per annum, among other changes to the loan. In October 2011, the Company amended the mortgage agreement to modify the interest rate. The interest rate was reduced to 4.95% per annum and the terms were restated to reflect new quarterly payments of principal and interest of approximately $268,000, based on a 20 year amortization with the outstanding principal due at maturity. In July 2012, the Company again amended the mortgage agreement to modify the interest rate. The interest rate was reduced to 4.00% per annum and the terms were restated to reflect new quarterly payments of principal and interest of approximately $248,000, based on a 20 year amortization with the outstanding principal due at maturity. At July 28, 2012, the balance of the real estate mortgage loan totaled $13.2 million, net of discount, of which approximately $460,000 is due within one year.

The real estate mortgage loan contains certain covenants. The Company is not aware of any non-compliance with any of the covenants. If the Company violates any covenants, the lender under the real estate mortgage loan could declare all amounts outstanding thereunder to be immediately due and payable, which the Company may not be able to satisfy. A covenant violation could constitute a cross-default under the Company’s senior credit facility, the letter of credit facilities and the indenture relating to its senior subordinated notes resulting in all of its debt obligations becoming immediately due and payable, which the Company may not be able to satisfy.

10. ADVERTISING AND RELATED COSTS

The Company’s accounting policy relating to advertising and related costs is to expense these costs in the period incurred. Advertising and related costs were approximately $3.6 million and $3.3 million for the three months ended July 28, 2012 and July 30, 2011, respectively, and $7.6 million and $7.1 million for the six months ended July 28, 2012 and July 30, 2011, respectively, and are included in selling, general and administrative expenses in the accompanying condensed consolidated statements of operations.

11. NET (LOSS) INCOME PER SHARE

Basic net (loss) income per share is computed by dividing net income by the weighted average shares of outstanding common stock. The calculation of diluted net (loss) income per share is similar to basic earnings per share except that the denominator includes potentially dilutive common stock. The potentially dilutive common stock included in the Company’s computation of diluted net income per share includes the effects of stock options, stock appreciation rights (“SARS”), warrants and unvested restricted shares as determined using the treasury stock method.

 

9


Table of Contents

The following table sets forth the computation of basic and diluted (loss) income per share:

 

     Three Months Ended      Six Months Ended  
      July 28,
2012
    July 30,
2011
     July 28,
2012
     July 30,
2011
 
     (in thousands, except per share data)  

Numerator:

          

Net (loss) income

   $ (2,442   $ 1,847       $ 7,234       $ 17,225   

Denominator:

          

Basic-weighted average shares

     14,703        15,289         14,672         14,855   

Dilutive effect: equity awards

     —          1,068         486         1,039   

Dilutive effect: warrant

     —          107         107         107   
  

 

 

   

 

 

    

 

 

    

 

 

 

Diluted-weighted average shares

     14,703        16,464         15,265         16,001   
  

 

 

   

 

 

    

 

 

    

 

 

 

Basic (loss) income per share

   $ (0.17   $ 0.12       $ 0.49       $ 1.16   
  

 

 

   

 

 

    

 

 

    

 

 

 

Diluted (loss) income per share

   $ (0.17   $ 0.11       $ 0.47       $ 1.08   
  

 

 

   

 

 

    

 

 

    

 

 

 

Antidilutive effect:(1)

     2,849        577         1,328         537   
  

 

 

   

 

 

    

 

 

    

 

 

 

 

(1)

Represents weighted average of stock options to purchase shares of common stock, SARS, restricted stock and a warrant that were not included in computing diluted income per share because their effects were antidilutive for the respective periods.

12. EQUITY

The following table reflects the changes in equity:

 

     Changes in Equity  
     (in thousands)  

Equity at January 29, 2012

   $ 366,495   

Comprehensive income

     7,138   

Share transactions under employee stock purchase plans

     2,549   
  

 

 

 

Equity at July 28, 2012

   $ 376,182   
  

 

 

 

Equity at January 30, 2011

   $ 302,940   

Comprehensive income

     18,048   

Share transactions under employee stock purchase plans

     3,944   

Issuance of common stock

     52,926   
  

 

 

 

Equity at July 30, 2011

   $ 377,858   
  

 

 

 

13. ACCUMULATED OTHER COMPREHENSIVE LOSS

Accumulated other comprehensive loss at July 28, 2012 and January 28, 2012 was comprised of the following:

 

     July 28, 2012     January 28, 2012  
     (in thousands)  

Foreign currency translation

   $ (1,151   $ (1,055

Unrealized loss on pension liability, net of tax

     (7,123     (7,123
  

 

 

   

 

 

 

Total

   $ (8,274   $ (8,178
  

 

 

   

 

 

 

 

10


Table of Contents

14. DERIVATIVES

In August 2009, the Company entered into an interest rate cap agreement (the “$75 million Cap Agreement”) for an aggregate notional amount of $75 million associated with the 87/8% senior subordinated notes. The $75 million Cap Agreement became effective on December 15, 2010 and was scheduled to terminate on September 15, 2013. The $75 million Cap Agreement was being used to manage cash flow risk associated with the Company’s floating interest rate exposure pursuant to the Swap Agreement. The $75 million Cap Agreement did not qualify for hedge accounting treatment. In connection with the redemption of the 87/8% Senior Subordinated Notes Due 2013, the Company elected to terminate the $75 million Cap Agreement. The Company made a $1.6 million termination payment during March 2011.

The location and amount of (losses) on derivative instruments not designated as hedging instruments reported in the consolidated statements of income are as follows:

 

          Three Months Ended      Six Months Ended  

Derivatives Not Designed As Hedging Instruments

  

Location of (Loss)
Recognized in Income

   July 28,
2012
     July 30,
2011
     July 28,
2012
     July 30,
2011
 
          (in thousands)  

Derivative : 75 Million Cap Agreement

   Interest expense    $ —         $ —         $ —         $ (103
     

 

 

    

 

 

    

 

 

    

 

 

 

Total

      $ —         $ —         $ —         $ (103
     

 

 

    

 

 

    

 

 

    

 

 

 

Refer to Note 19, “Fair Value Measurements,” for disclosures of the fair value and line item caption of derivative instruments recorded on the condensed consolidated balance sheets.

15. INCOME TAXES

The Company or one of its subsidiaries files income tax returns in the U.S. federal jurisdiction, and various states and foreign jurisdictions. The Company’s U.S. federal income tax returns for 2009 through 2012 are open tax years. The Company’s state tax filings are subject to varying statutes of limitations. The Company’s unrecognized state tax benefits are related to open tax years from 2005 through 2012, depending on each state’s particular statute of limitation. As of July 28, 2012, various state, local, and foreign income tax returns are under examination by taxing authorities. There are currently no U.S. federal income tax returns under examination.

The Company had a $1.4 million liability recorded for unrecognized tax benefits as of January 28, 2012, which includes interest and penalties of $0.4 million. The Company recognizes interest and penalties accrued related to unrecognized tax benefits in income tax expense. All of the unrecognized tax benefits, if recognized, would affect the Company’s effective tax rate. During the three and six months ended July 28, 2012, the total amount of unrecognized tax benefits increased by approximately $35,000 and $0.7 million, respectively. The year to date change includes a settlement payment of $0.3 million paid in the first quarter. The change to the total amount of the unrecognized tax benefit for the three and six months ended July 28, 2012 included a decrease in interest and penalties of approximately $12,000 and $0.1 million, respectively.

During the six months ended July 28, 2012, the Company reached a settlement with the State of New Jersey regarding the income tax liabilities pertaining to the 2004 through 2011 tax years. The liability was settled for less than the recorded amount resulting in a $0.5 million benefit recorded to income tax expense. The Company does not currently anticipate a resolution within the next twelve months for any of the remaining unrecognized tax benefits as of July 28, 2012. However, the statute of limitations related to the Company’s 2009 U.S. federal tax year will expire within the next twelve months. The lapse in the statute of limitations would be expected to decrease tax expense within the next twelve months. The expiration of the statute of limitations related to the Company’s 2009 U.S. federal tax year could result in a tax benefit of up to approximately $0.1 million.

16. STOCK OPTIONS, STOCK APPRECIATION RIGHTS AND RESTRICTED SHARES

During the first quarter of fiscal 2013, the Company granted an aggregate of 327,198 SARs, to be settled in shares of common stock to certain key employees. The SARs have an exercise price of $18.19, generally vest over a three-year period and have a seven-year term. The total fair value of the SARs, based on the Black-Scholes Option Pricing Model, amounted to approximately $3.4 million, which is being recorded as compensation expense on a straight-line basis over the vesting period of each SAR.

 

11


Table of Contents

During the first quarter of fiscal 2013, the Company granted performance based restricted stock to certain key employees pursuant to the Company’s 2005 Long Term Incentive Compensation Plan, as amended and restated, and subject to certain conditions in the grant agreement. Such stock generally vests 100% in May 2015, provided that each employee is still an employee of the Company on such date and the Company has met certain performance criteria. A total of 83,817 shares of restricted stock were issued at an estimated value of $1.5 million, which is being recorded as compensation expense on a straight-line basis over the vesting period.

In July 2012, the Company reversed approximately $0.4 million of previously recognized compensation expense into earnings, since it was no longer probable that the previously established performance targets will be met on certain performance based restricted shares and those equity awards are no longer expected to vest. Additionally, in connection with these long term incentive plans, a cash portion, which was also subject to performance based targets, was reversed in the amount of approximately $0.5 million of previously recognized compensation. Performance targets will not be met, and as such, no cash will be awarded in connection with these long term incentive plans.

Also, during the first quarter and second quarter of fiscal 2013, the Company granted an aggregate of 5,500 shares and 132,693 shares, respectively, of restricted stock to certain key employees, which vest over a three-year period at an estimated value of $0.1 million and $2.3 million, respectively. These values are being recorded as compensation expense on a straight-line basis over the vesting period of the restricted stock.

During the second quarter of fiscal 2013, the Company awarded to five directors 16,305 shares of restricted stock, which vest over a three-year period at an estimated value of $0.3 million. This value is being recorded as compensation expense on a straight-line basis over the vesting period of the restricted stock.

17. SEGMENT INFORMATION

The Company has four reportable segments: Men’s Sportswear and Swim, Women’s Sportswear, Direct-to-Consumer and Licensing. The Men’s Sportswear and Swim and Women’s Sportswear segments derive revenues from the design, import and distribution of apparel to department stores and other retail outlets, principally throughout the United States. The Direct-to-Consumer segment derives its revenues from the sale of the Company’s branded and licensed products through its retail stores and e-commerce platform. The Licensing segment derives its revenues from royalties associated with the use of its brand names, principally Perry Ellis, Jantzen, John Henry, Original Penguin, Gotcha, Farah, Savane, Pro Player, Manhattan and Munsingwear. Segment results of prior periods were recast to conform to the current presentation.

The Company allocates certain corporate selling, general and administrative expenses based primarily on the revenues generated by the segments.

 

12


Table of Contents

 

     Three Months Ended     Six Months Ended  
      July 28,
2012
    July 30,
2011
    July 28,
2012
    July 30,
2011
 
     (in thousands)  

Revenues:

        

Men’s Sportswear and Swim

   $ 151,102      $ 159,800      $ 349,464      $ 379,954   

Women’s Sportswear

     30,526        31,616        72,928        80,033   

Direct-to-Consumer

     21,462        17,180        39,714        31,384   

Licensing

     6,347        5,839        12,854        11,353   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

   $ 209,437      $ 214,435      $ 474,960      $ 502,724   
  

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization

        

Men’s Sportswear and Swim

   $ 2,147      $ 2,244      $ 4,269      $ 4,510   

Women’s Sportswear

     474        369        935        703   

Direct-to-Consumer

     733        667        1,457        1,178   

Licensing

     118        144        229        222   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total depreciation and amortization

   $ 3,472      $ 3,424      $ 6,890      $ 6,613   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

        

Men’s Sportswear and Swim

   $ (2,520   $ 2,249      $ 10,697      $ 26,757   

Women’s Sportswear

     (1,602     199        (466     3,294   

Direct-to-Consumer

     (879     (1,320     (2,619     (3,056

Licensing

     4,751        4,346        10,113        8,885   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating (loss) income

   $ (250   $ 5,474      $ 17,725      $ 35,880   

Total costs on early extinguishment of debt

     —          —          —          1,306   

Total interest expense

     3,513        3,769        7,322        8,435   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total net (loss) income before income taxes

   $ (3,763   $ 1,705      $ 10,403      $ 26,139   
  

 

 

   

 

 

   

 

 

   

 

 

 

18. BENEFIT PLAN

The Company sponsors a qualified pension plan. The following table provides the components of net benefit cost for the plan during the three and six months ended fiscal 2013 and 2012:

 

     Three Months Ended     Six Months Ended  
      July 28,
2012
    July 30,
2011
    July 28,
2012
    July 30,
2011
 
     (in thousands)  

Service cost

   $ 63      $ 63      $ 126      $ 126   

Interest cost

     433        509        866        1,018   

Expected return on plan assets

     (483     (544     (966     (1,088

Amortization of net loss

     131        4        262        8   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net periodic benefit cost

   $ 144      $ 32      $ 288      $ 64   
  

 

 

   

 

 

   

 

 

   

 

 

 

19. FAIR VALUE MEASUREMENTS

Accounts receivable, accounts payable, accrued interest payable and accrued expenses. The carrying amounts reported in the balance sheets approximate fair value due to the short-term nature of these instruments.

Real estate mortgages. (classified within Level 2 of the valuation hierarchy) - The carrying amounts of the real estate mortgages were approximately $25.5 million and $25.8 million at July 28, 2012 and January 28, 2012, respectively. The carrying values of the real estate mortgages at July 28, 2012 and January 28, 2012 approximate fair value since they were recently entered into and thus the interest rates approximate market.

Senior credit facility. The carrying amount of the senior credit facility approximates fair value due to the frequent resets of its floating interest rate.

Senior secured notes. (classified within Level 1 of the valuation hierarchy) - The carrying amounts of the senior secured notes were approximately $150.0 million at July 28, 2012 and January 28, 2012, respectively. As of July 28, 2012 and January 28, 2012, the fair value of the 77/8% senior subordinated notes payable was approximately $155.8 million and $154.3 million, respectively, based on quoted market prices.

 

13


Table of Contents

Interest rate cap. The interest rate cap agreement was terminated during March 2011, therefore no fair value measurements were reported as of July 28, 2012 and January 28, 2012, respectively.

These estimated fair value amounts have been determined using available market information and appropriate valuation methods.

20. CONDENSED CONSOLIDATING FINANCIAL STATEMENTS

The Company and several of its subsidiaries (the “Guarantors”) have fully and unconditionally guaranteed the senior subordinated notes on a joint and several basis. The following are condensed consolidating financial statements, which present, in separate columns: Perry Ellis International, Inc., (Parent Only), the Guarantors on a combined, or where appropriate, consolidated basis, and the Non-Guarantors on a consolidated basis. Additional columns present eliminating adjustments and consolidated totals as of July 28, 2012 and January 28, 2012 and for the three and six months ended July 28, 2012 and July 30, 2011. The combined Guarantors are 100% owned subsidiaries of Perry Ellis International, Inc., and have fully and unconditionally guaranteed the senior subordinated notes payable on a joint and several basis.

 

14


Table of Contents

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JULY 28, 2012

(amounts in thousands)

 

     Parent Only      Guarantors      Non-Guarantors      Eliminations     Consolidated  

ASSETS

             

Current Assets:

             

Cash and cash equivalents

   $ —         $ 45,739       $ 36,624       $ —        $ 82,363   

Accounts receivable, net

     —           105,334         22,342         —          127,676   

Intercompany receivable

     193,626         —           —           (193,626     —     

Inventories

     —           140,605         24,056         —          164,661   

Other current assets

     —           31,458         1,627         (2,385     30,700   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total current assets

     193,626         323,136         84,649         (196,011     405,400   

Property and equipment, net

     —           49,824         4,538         —          54,362   

Intangible assets, net

     —           223,217         39,330         —          262,547   

Investment in subsidiaries

     335,138         —           —           (335,138     —     

Other assets

     6,049         2,908         475         —          9,432   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

TOTAL

   $ 534,813       $ 599,085       $ 128,992       $ (531,149   $ 731,741   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

LIABILITIES AND EQUITY

             

Current Liabilities:

             

Accounts payable, accrued expenses and other current liabilities

   $ 8,631       $ 107,412       $ 18,064       $ (4,624   $ 129,483   

Intercompany payable

     —           143,217         52,172         (195,389     —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total current liabilities

     8,631         250,629         70,236         (200,013     129,483   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Notes payable and senior credit facility

     150,000         —           —           —          150,000   

Other long-term liabilities

     —           67,885         5,952         2,239        76,076   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total long-term liabilities

     150,000         67,885         5,952         2,239        226,076   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total liabilities

     158,631         318,514         76,188         (197,774     355,559   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total Equity

     376,182         280,571         52,804         (333,375     376,182   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

TOTAL

   $ 534,813       $ 599,085       $ 128,992       $ (531,149   $ 731,741   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

15


Table of Contents

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEET (UNAUDITED)

AS OF JANUARY 28, 2012

(amounts in thousands)

 

     Parent Only      Guarantors      Non-Guarantors      Eliminations     Consolidated  

ASSETS

             

Current Assets:

             

Cash and cash equivalents

   $ —         $ 294       $ 23,822       $ —        $ 24,116   

Accounts receivable, net

     —           124,016         21,547         —          145,563   

Intercompany receivable

     191,614         —           —           (191,614     —     

Inventories

     —           169,800         28,464         —          198,264   

Other current assets

     —           31,069         5,843         (3,179     33,733   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total current assets

     191,614         325,179         79,676         (194,793     401,676   

Property and equipment, net

     —           51,745         4,751         —          56,496   

Intangible assets, net

     —           216,702         39,726         —          256,428   

Investment in subsidiaries

     327,904         —           —           (327,904     —     

Other assets

     6,333         3,182         80         —          9,595   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

TOTAL

   $ 525,851       $ 596,808       $ 124,233       $ (522,697   $ 724,195   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

LIABILITIES AND EQUITY

             

Current Liabilities:

             

Accounts payable, accrued expenses and other current liabilities

   $ 9,356       $ 91,712       $ 16,110       $ (5,418   $ 111,760   

Intercompany payable

     —           139,786         53,495         (193,281     —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total current liabilities

     9,356         231,498         69,605         (198,699     111,760   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Notes payable and senior credit facility

     150,000         21,679         —           —          171,679   

Other long-term liabilities

     —           66,262         5,760         2,239        74,261   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total long-term liabilities

     150,000         87,941         5,760         2,239        245,940   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total liabilities

     159,356         319,439         75,365         (196,460     357,700   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total Equity

     366,495         277,369         48,868         (326,237     366,495   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

TOTAL

   $ 525,851       $ 596,808       $ 124,233       $ (522,697   $ 724,195   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

 

16


Table of Contents

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS) INCOME (UNAUDITED)

FOR THE THREE MONTHS ENDED JULY 28, 2012

(amounts in thousands)

 

     Parent Only     Guarantors     Non-
Guarantors
    Eliminations      Consolidated  

Revenue

   $ —        $ 177,572      $ 31,865      $ —         $ 209,437   

Gross profit

     —          55,976        13,349        —           69,325   

Operating (loss) income

     —          (769     519        —           (250

Interest and income taxes

     —          2,155        37        —           2,192   

Equity in earnings of subsidiaries, net

     (2,442     —          —          2,442         —     

Net (loss) income

     (2,442     (2,924     482        2,442         (2,442

Comprehensive (loss) income

     (3,290     (2,924     (366     3,290         (3,290

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED)

FOR THE THREE MONTHS ENDED JULY 30, 2011

(amounts in thousands)

 

     Parent Only      Guarantors     Non-
Guarantors
    Eliminations     Consolidated  

Revenue

   $ —         $ 187,462      $ 26,973      $ —        $ 214,435   

Gross profit

     —           59,468        12,800        —          72,268   

Operating income

     —           3,501        1,973        —          5,474   

Interest and income taxes

     —           4,198        (571     —          3,627   

Equity in earnings of subsidiaries, net

     1,847         —          —          (1,847     —     

Net income (loss)

     1,847         (697     2,544        (1,847     1,847   

Comprehensive income (loss)

     1,527         (697     2,224        (1,527     1,527   

 

17


Table of Contents

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED)

FOR THE SIX MONTHS ENDED JULY 28, 2012

(amounts in thousands)

 

     Parent Only      Guarantors      Non-
Guarantors
     Eliminations     Consolidated  

Revenue

   $ —         $ 406,500       $ 68,460       $ —        $ 474,960   

Gross profit

     —           126,818         30,247         —          157,065   

Operating income

     —           12,731         4,994         —          17,725   

Interest and income taxes

     —           9,530         961         —          10,491   

Equity in earnings of subsidiaries, net

     7,234         —           —           (7,234     —     

Net income

     7,234         3,201         4,033         (7,234     7,234   

Comprehensive income

     7,138         3,201         3,937         (7,138     7,138   

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED)

FOR THE SIX MONTHS ENDED JULY 30, 2011

(amounts in thousands)

 

     Parent Only      Guarantors      Non-
Guarantors
     Eliminations     Consolidated  

Revenue

   $ —         $ 446,299       $ 56,425       $ —        $ 502,724   

Gross profit

     —           142,052         27,186         —          169,238   

Operating income

     —           29,554         6,326         —          35,880   

Costs on early extinguishment of debt

     —           1,306         —           —          1,306   

Interest and income taxes

     —           17,348         1         —          17,349   

Equity in earnings of subsidiaries, net

     17,225         —           —           (17,225     —     

Net income

     17,225         10,900         6,325         (17,225     17,225   

Comprehensive income

     18,048         10,900         7,148         (18,048     18,048   

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JULY 28, 2012

(amounts in thousands)

 

     Parent Only     Guarantors     Non-
Guarantors
    Eliminations     Consolidated  

NET CASH PROVIDED BY OPERATING ACTIVITIES

   $ 1,390      $ 69,426      $ 14,505      $ —        $ 85,321   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

          

Purchase of property and equipment

     —          (2,801     (382     —          (3,183

Payment on purchase of intangible assets

     —          (7,000     —          —          (7,000

Proceeds in connection with purchase price adjustment

     —          4,547        —          —          4,547   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in by investing activities

     —          (5,254     (382     —          (5,636
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

          

Borrowings on senior credit facility

     —          175,036        —          —          175,036   

Payments on senior credit facility

     —          (196,715     —          —          (196,715

Payments on real estate mortgages

     —          (345     —          —          (345

Payments on capital leases

     —          (135     —          —          (135

Proceeds from exercise of stock options

     423        —          —          —          423   

Tax benefit from exercise of stock options

     296        —          —          —          296   

Intercompany transactions

     (2,111     3,431        (1,322     2        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in financing activities

     (1,392     (18,728     (1,322     2        (21,440

Effect of exchange rate changes on cash and cash equivalents

     2        —          2        (2     2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

     —          45,444        12,803        —          58,247   

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

     —          294        23,822        —          24,116   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

   $ —        $ 45,738      $ 36,625      $ —        $ 82,363   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

18


Table of Contents

PERRY ELLIS INTERNATIONAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS (UNAUDITED)

FOR THE SIX MONTHS ENDED JULY 30, 2011

(amounts in thousands)

 

     Parent Only     Guarantors     Non-
Guarantors
    Eliminations     Consolidated  

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

   $ 25,463      $ (52,069   $ 40,184      $ 650      $ 14,228   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

          

Purchase of property and equipment

     —          (5,052     (718     —          (5,770

Proceeds on sale of intangible assets

     —          —          2,875        —          2,875   

Payment on purchase of intangible assets

     —          (535     —          —          (535

Payment on purchase of operating leases

     —          (904     —          —          (904

Redemption of restricted funds as collateral

     —          8,919        —          —          8,919   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by investing activities

     —          2,428        2,157        —          4,585   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

          

Borrowings from senior credit facility

     —          204,296        —          —          204,296   

Payments on senior credit facility

     —          (301,638     —          —          (301,638

Payments on real estate mortgages

     —          (304     —          —          (304

Proceeds from issuance of senior subordinated notes

     150,000        —          —          —          150,000   

Debt issuance costs

     (3,504     —          —          —          (3,504

Payments on senior subordinated notes

     (105,792     —          —          —          (105,792

Payments on capital leases

     —          (184     —          —          (184

Proceeds from exercise of stock options

     410        —          —          —          410   

Tax benefit from exercise of stock options

     423        —          —          —          423   

Proceeds from issuance of common stock

     56,000        —          —          —          56,000   

Stock issuance costs

     (3,074     —          —          —          (3,074

Intercompany transactions

     (120,095     154,738        (34,812     169        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (25,632     56,908        (34,812     169        (3,367

Effect of exchange rate changes on cash and cash equivalents

     169        —          169        (169     169   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

     —          7,267        7,698        650        15,615   

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

     —          —          19,174        (650     18,524   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

   $ —        $ 7,267      $ 26,872      $ —        $ 34,139   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

21. SUBSEQUENT EVENTS

Pursuant to FASB ASC TOPIC 855 - “Subsequent Events,” the Company evaluated subsequent events through the date the financial statements were issued for potential recognition or disclosure in the consolidated financial statements.

During August 2012, the Company purchased 122,025 shares of treasury stock under the existing stock repurchase program at a cost of $2.4 million. The total repurchases under the program as of August 31, 2012 were $35.8 million.

 

19


Table of Contents

Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

Unless the context otherwise requires, all references to “Perry Ellis,” the “Company,” “we,” “us” or “our” include Perry Ellis International, Inc. and its subsidiaries. This management’s discussion and analysis should be read in conjunction with our Annual Report on Form 10-K for the year ended January 28, 2012, filed with the Securities and Exchange Commission on April 12, 2012.

Forward–Looking Statements

We caution readers that this report includes “forward-looking statements” as that term is used in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based on current expectations rather than historical facts and they are indicated by words or phrases such as “anticipate,” “believe,” “budget,” “contemplate,” “continue,” “could,” “envision,” “estimate,” “expect,” “guidance,” “indicate,” “intend,” “may,” “might,” “plan,” “possibly,” “potential,” “predict,” “probably,” “pro-forma,” “project,” “seek,” “should,” “target,” or “will” or the negative thereof or other variations thereon and similar words or phrases or comparable terminology. We have based such forward-looking statements on our current expectations, assumptions, estimates and projections. While we believe these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties and other factors that may cause actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements, many of which are beyond our control. Some of the factors that could affect our financial performance, cause actual results to differ from our estimates, or underlie such forward-looking statements, are set forth in various places in this report. These factors include, but are not limited to:

 

   

general economic conditions,

 

   

a significant decrease in business from or loss of any of our major customers or programs,

 

   

anticipated and unanticipated trends and conditions in our industry, including the impact of recent or future retail and wholesale consolidation,

 

   

recent and future economic conditions, including turmoil in the financial and credit markets,

 

   

the effectiveness of our planned advertising, marketing and promotional campaigns,

 

   

our ability to contain costs,

 

   

disruptions in the supply chain,

 

   

our future capital needs and our ability to obtain financing,

 

   

our ability to protect our trademarks,

 

   

our ability to integrate acquired businesses, trademarks, tradenames and licenses,

 

   

our ability to predict consumer preferences and changes in fashion trends and consumer acceptance of both new designs and newly introduced products,

 

   

the termination or non-renewal of any material license agreements to which we are a party,

 

   

changes in the costs of raw materials, labor and advertising,

 

   

our ability to carry out growth strategies including expansion in international and direct to consumer retail markets,

 

20


Table of Contents
   

the level of consumer spending for apparel and other merchandise,

 

   

our ability to compete,

 

   

exposure to foreign currency risk and interest rate risk,

 

   

possible disruption in commercial activities due to terrorist activity and armed conflict, and

 

   

other factors set forth in this report and in our other Securities and Exchange Commission (“SEC”) filings.

You are cautioned that all forward-looking statements involve risks and uncertainties, detailed in our filings with the SEC. You are cautioned not to place undue reliance on these forward-looking statements, which are valid only as of the date they were made. We undertake no obligation to update or revise any forward-looking statements to reflect new information or the occurrence of unanticipated events or otherwise.

Critical Accounting Policies

Included in the footnotes to the consolidated financial statements in our Annual Report on Form 10-K for the year ended January 28, 2012 is a summary of all significant accounting policies used in the preparation of our consolidated financial statements. We follow the accounting methods and practices as required by accounting principles generally accepted in the United States of America (“GAAP”). In particular, our critical accounting policies and areas in which we use judgment are in the areas of revenue recognition, the estimated collectability of accounts receivable, the recoverability of obsolete or overstocked inventory, the impairment of long-lived assets that are our trademarks and goodwill, and the measurement of retirement related benefits. We believe that there have been no significant changes to our critical accounting policies during the three and six months ended July 28, 2012 as compared to those we disclosed in Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K for the year ended January 28, 2012.

 

21


Table of Contents

Results of Operations

The following table sets forth, for the periods indicated, selected financial data expressed by segments and includes a reconciliation of EBITDA to operating income, the most directly comparable GAAP financial measure:

 

     Three Months Ended      Six Months Ended  
     July 28,
2012
     July 30,
2011
     July 28,
2012
     July 30,
2011
 
     (in thousands)  

Revenues by segment:

           

Men’s Sportswear and Swim

   $ 151,102       $ 159,800       $ 349,464       $ 379,954   

Women’s Sportswear

     30,526         31,616         72,928         80,033   

Direct-to-Consumer

     21,462         17,180         39,714         31,384   

Licensing

     6,347         5,839         12,854         11,353   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

   $ 209,437       $ 214,435       $ 474,960       $ 502,724   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Three Months Ended     Three Months Ended  
     July 28,
2012
    July 30,
2011
    July 28,
2012
    July 30,
2011
 
     (in thousands)  

Reconcilation of operating income to EBITDA

        

Operating (loss) income by segment:

        

Men’s Sportswear and Swim

   $ (2,520   $ 2,249      $ 10,697      $ 26,757   

Women’s Sportswear

     (1,602     199        (466     3,294   

Direct-to-Consumer

     (879     (1,320     (2,619     (3,056

Licensing

     4,751        4,346        10,113        8,885   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating (loss) income

   $ (250   $ 5,474      $ 17,725      $ 35,880   
  

 

 

   

 

 

   

 

 

   

 

 

 

Add:

        

Depreciation and amortization

        

Men’s Sportswear and Swim

   $ 2,147      $ 2,244      $ 4,269      $ 4,510   

Women’s Sportswear

     474        369        935        703   

Direct-to-Consumer

     733        667        1,457        1,178   

Licensing

     118        144        229        222   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total depreciation and amortization

   $ 3,472      $ 3,424      $ 6,890      $ 6,613   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA by segment:

        

Men’s Sportswear and Swim

   $ (373   $ 4,493      $ 14,966      $ 31,267   

Women’s Sportswear

     (1,128     568        469        3,997   

Direct-to-Consumer

     (146     (653     (1,162     (1,878

Licensing

     4,869        4,490        10,342        9,107   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total EBITDA

   $ 3,222      $ 8,898      $ 24,615      $ 42,493   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA margin by segment

        

Men’s Sportswear and Swim

     (0.2 %)      2.8     4.3     8.2

Women’s Sportswear

     (3.7 %)      1.8     0.6     5.0

Direct-to-Consumer

     (0.7 %)      (3.8 %)      (2.9 %)      (6.0 %) 

Licensing

     76.7     76.9     80.5     80.2

Total EBITDA margin

     1.5     4.1     5.2     8.5

EBITDA consists of earnings before interest, taxes, depreciation and amortization. EBITDA is not a measurement of financial performance under accounting principles generally accepted in the United States of America, and does not represent cash flow from operations. The most directly comparable GAAP financial measure, presented above, is operating income. EBITDA and EBITDA margin are presented solely as a supplemental disclosure because management believes that they are a common measure of operating performance in the apparel industry.

The following is a discussion of the results of operations for the three and six month periods of the fiscal year ending February 2, 2013 (“fiscal 2013”) compared with the three and six month periods of the fiscal year ended January 28, 2012 (“fiscal 2012”).

 

22


Table of Contents

Results of Operations - three and six months ended July 28, 2012 compared to the three and six months ended July 30, 2011.

Net sales. Men’s Sportswear and Swim net sales for the three months ended July 28, 2012 were $151.1 million, a decrease of $8.7 million, or 5.4%, from $159.8 million for the three months ended July 30, 2011. Net sales decreases came primarily from our expected decrease in Perry Ellis coupled with the planned reduction for JC Penny as that retailer solidifies its new strategy. This decrease was partially offset by increases in our golf business.

Men’s Sportswear and Swim net sales for the six months ended July 28, 2012, were $349.5 million, a decrease of $30.5 million, or 8.0%, from $380.0 million for the six months ended July 30, 2011. Net sales decreases were attributable to our expected decrease in Perry Ellis and private label bottoms programs, partially offset by increases in our golf and international businesses.

Women’s Sportswear net sales for the three months ended July 28, 2012 were $30.5 million, a decrease of $1.1 million, or 3.5%, from $31.6 million for the three months ended July 30, 2011. Net sales decreased due the factors described below.

Women’s Sportswear net sales for the six months ended July 28, 2012, were $72.9 million, a decrease of $7.1 million, or 8.9%, from $80.0 million for the six months ended July 30, 2011. Net sales decreased, as anticipated, primarily due to our Rafaella sportswear business, partially offset by increases in our contemporary Laundry by Shelli Segal dresses and C&C California businesses.

Direct-to-Consumer net sales for the three months ended July 28, 2012 were $21.5 million, an increase of $4.3 million, or 25.0%, from $17.2 million for the three months ended July 30, 2011. Net sales increased due the factors described below.

Direct-to-Consumer net sales for the six months ended July 28, 2012, were $39.7 million, an increase of $8.3 million, or 26.4%, from $31.4 million for the six months ended July 30, 2011. The increase is attributable to our continued store expansion and our e-commerce platform growth. We also realized positive comparable store increases in our store base.

Royalty income. Royalty income for the three months ended July 28, 2012 was $6.3 million, an increase of $0.5 million, or 8.6%, from $5.8 million for the three months ended July 30, 2011. Royalty income increases were attributable to Perry Ellis and Original Penguin footwear and fragrance licenses.

Royalty income for the six months ended July 28, 2012 was $12.9 million, an increase of $1.5 million, or 13.2%, from $11.4 million for the six months ended July 30, 2011. Royalty income increases were attributable to Perry Ellis and Original Penguin footwear, as well as fragrance licenses.

Gross profit. Gross profit was $69.3 million for the three months ended July 28, 2012, decreasing $3.0 million, or 4.1%, from $72.3 million for the three months ended July 30, 2011. Gross profit was $157.1 million for the six months ended July 28, 2012, a decrease of $12.1 million, or 7.2%, as compared to $169.2 million for the six months ended July 30, 2011. These decreases are attributed to the reduction in net sales as described above and the factors described within the gross profit margin section.

Gross profit margin. As a percentage of total revenue, gross profit margins were 33.1% for the three months ended July 28, 2012, as compared to 33.7% for the three months ended July 30, 2011, a decrease of 60 basis points. This decrease is primarily associated with the impact from the write-down and liquidation of planned exits of brands, the closing of a sourcing office as well as increased promotional activity within our collection businesses, which will be experienced during fiscal 2013. This decrease was partially offset by higher margins in our direct-to-consumer business, golf lifestyle and licensing. For the six months ended July 28, 2012, gross profit margins were 33.1% as a percentage of total revenue as compared to 33.7% for the six months ended July 30, 2011, a decrease of 60 basis points. The decrease is related to the factors described above.

Selling, general and administrative expenses. Selling, general and administrative expenses for the three months ended July 28, 2012 were $66.1 million, an increase of $2.7 million, or 4.3%, from $63.4 million for the three months ended July 30, 2011. The increase was primarily attributable to approximately $3.5 million related to our reorganization which included voluntary early retirement costs, exit and relocation of a third party logistics provider and severance expense related to exited businesses. Increases were also realized from our retail store expansion in our direct-to-consumer business for new stores opened during fiscal 2012. These increases were offset by savings realized in our strategic review as well as, lower incentive compensation expense.

 

23


Table of Contents

Selling, general and administrative expenses for the six months ended July 28, 2012 were $132.5 million, an increase of $5.8 million, or 4.6%, from $126.7 million for the six months ended July 30, 2011. The increase was in line with our expectations and was primarily attributed to the direct-to-consumer business for new stores opened during fiscal 2012. Also, we experienced costs in the amount of approximately $4.3 million related to our reorganization which primarily encompassed the voluntary early retirement costs, the exit of our Rafaella distribution facility and move to our current third party logistics warehouse and severance expense related to exited businesses. These increases were partially offset by savings realized in our strategic review as well as compensation expense.

EBITDA. Men’s Sportswear and Swim EBITDA margin for the three months ended July 28, 2012 decreased 300 basis points to (0.2%), from 2.8% for the three months ended July 30, 2011. Men’s Sportswear and Swim EBITDA margin for the six months ended July 28, 2012, decreased 390 basis points to 4.3%, from 8.2% for the six months ended July 30, 2011. The EBITDA margin was negatively impacted by the reduction in gross profit margin, which was attributable to higher levels of promotional activity in our Perry Ellis sportswear collection business, partially offset by higher gross profit margins in our golf lifestyle business. We also realized reduced leverage from selling, general and administrative expenses attributable to the expected revenue reductions in this segment.

Women’s Sportswear EBITDA margin for the three months ended July 28, 2012 decreased 550 basis points to (3.7%), from 1.8% for the three months ended July 30, 2011. Women’s Sportswear EBITDA margin for the six months ended July 28, 2012 decreased 440 basis points to 0.6%, from 5.0% for the six months ended July 30, 2011. The margin was negatively impacted by the costs associated with moving the Rafaella collection sportswear business from the warehouse logistics provider it had been using prior to the acquisition to our third party logistics warehouse. Margin was also negatively impacted by the loss of leverage in selling, general and administrative expenses attributable to the expected revenue reductions in this segment.

Direct-to-Consumer EBITDA margin for the three months ended July 28, 2012 increased 310 basis points to (0.7%), from (3.8%) for the three months ended July 30, 2011. Direct-to-Consumer EBITDA margin for the six months ended July 28, 2012 increased 310 basis points to (2.9%), from (6.0%) for the six months ended July 30, 2011. The increase was primarily attributable to the expansion of gross profit margin as described above. In addition, the segment realized favorable leverage in selling, general and administrative expenses attributable to the revenue increases realized in the segment.

Licensing EBITDA margin for the three months ended July 28, 2012 decreased 20 basis points to 76.7%, from 76.9% for the three months ended July 30, 2011. The decrease is attributed to slightly higher advertising cost during the three months ended July 28, 2012. Licensing EBITDA margin for the six months ended July 28, 2012 increased 30 basis points to 80.5%, from 80.2% for the six months ended July 30, 2011. This increase was primarily attributed to the increase in license business as discussed above.

Depreciation and amortization. Depreciation and amortization for the three months ended July 28, 2012, was $3.5 million, an increase of $0.1 million, or 2.9%, from $3.4 million for the three months ended July 30, 2011. Depreciation and amortization for the six months ended July 28, 2012, was $6.9 million, an increase of $0.3 million, or 4.5%, from $6.6 million for the six months ended July 31, 2011. The increase is attributed to our capital expenditures, primarily in the direct-to-consumer segment.

Costs on early extinguishment of debt. During the first quarter of fiscal 2012, we retired our 8 7/8% senior subordinated notes due 2013 payable in the amount of $104.3 million with the proceeds of our new 7  7/8% senior subordinated notes due 2019. In connection with this retirement, we paid an additional $1.5 million in fees and premiums, wrote-off approximately $853,000 in unamortized discount and bond fees, and wrote-off the $1.1 million remaining premium that was associated with the termination of the swap that occurred during fiscal 2011. There were no comparable transactions during fiscal 2013.

Interest expense. Interest expense for the three months ended July 28, 2012 was $3.5 million, a decrease of $0.3 million, or 7.9%, from $3.8 million for the three months ended July 30, 2011. Interest expense for the six months ended July 28, 2012 was $7.3 million, a decrease of $1.1 million, or 13.1%, from $8.4 million for the six

 

24


Table of Contents

months ended July 30, 2011. For the three months ended July 28, 2012, the primary reason for the decrease in interest expense is due to the lower average borrowings on our credit facility as compared to our borrowings in prior year. Additionally, for the six months ended July 28, 2012 the decrease is further attributable to the 8  7/8% senior subordinated notes and the 7 7/8% senior subordinated notes that were outstanding simultaneously for about one month during fiscal 2012 causing us to have approximately $0.7 million in redundant interest expense. There were no comparable transactions during fiscal 2013.

Income taxes. The income tax benefit for the three months ended July 28, 2012, was $1.3 million, an increase of $1.2 million as compared to $0.1 million for the three months ended July 30, 2011. For the three months ended July 28, 2012, our effective tax rate was 35.1% as compared to 8.3% for the three months ended July 30, 2011. The overall increase in the effective tax rate is attributed to a change in ratio of income between domestic and foreign operations, of which the domestic operations are taxed at higher statutory tax rates.

Our income tax provision for the six months ended July 28, 2012, was $3.2 million, a decrease of $5.7 million as compared to $8.9 million for the six months ended July 30, 2011. For the six months ended July 28, 2012, our effective tax rate was 30.5% compared to 34.1% for the six months ended July 30, 2011. The decrease in the effective tax rate is attributed to prior year withholding taxes that are not applicable in the current year, as well as a change in the ratio of income earned between domestic and foreign operations, of which the foreign operations are taxed at lower statutory rates.

Net income. The net (loss) income for the three months ended July 28, 2012 was $(2.4) million, a decrease of $4.2 million, or 233.3%, as compared to $1.8 million for the three months ended July 30, 2011. Net income for the six months ended July 28, 2012 was $7.2 million, a decrease of $10.0 million, or 58.1%, as compared to $17.2 million for the six months ended July 30, 2011. The changes in operating results were due to the items described above.

Liquidity and Capital Resources

We rely principally on cash flow from operations and borrowings under our senior credit facility to finance our operations, acquisitions and capital expenditures; and to a lesser extent, on letter of credit facilities for the acquisition of a small portion of our inventory purchases. We believe that our working capital requirements will decrease for fiscal 2013 driven primarily by lower levels of inventory. As of July 28, 2012, our total working capital was $275.9 million as compared to $289.9 million as of January 28, 2012 and $273.1 million as of July 30, 2011. We believe that our cash flows from operations and availability under our senior credit facility and letter of credit facilities are sufficient to meet our working capital needs. We also believe that our real estate assets, which had a net book value of $23.9 million at July 28, 2012, have a higher market value. These real estate assets may provide us with additional capital resources. Additional borrowings against these real estate assets, however, would be subject to certain loan to value criteria established by lending institutions. As of July 28, 2012, we had mortgage loans on these properties totaling $25.5 million.

Net cash provided by operating activities was $85.3 million for the six months ended July 28, 2012, as compared to cash provided by operating activities of $14.2 million for the six months ended July 30, 2011.

The cash provided by operating activities for six months ended July 28, 2012 is primarily attributable to a decrease in inventory of $33.6 million associated with our inventory management, a decrease in accounts receivable of $17.6 million due to our collection efforts and an increase of our accounts payable and accrued expenses of $17.1 million; offset by an increase in other current assets, accrued interest and unearned revenue in the amount of $1.6 million. As a result of the decrease in inventory for the six months ended July 28, 2012, our inventory turnover ratio increased to 3.5 as compared to 3.4 for the comparable period in fiscal 2012. The cash provided by operating activities for the six months ended July 30, 2011 is primarily attributable to an increase in inventory of $32.8 million and an increase in other current assets and prepaid income taxes of $1.8 million; offset by a decrease in accounts receivable of $19.7 million, an increase in accounts payable and accrued expenses of $2.4 million and an increase in net income of $7.7 million. As a result of this increase in inventory and the inventory acquired through the Rafaella acquisition in January 2011, our inventory turnover ratio decreased to 3.4 as of July 30, 2011, as compared to 4.6 as of July 31, 2010.

Net cash used in investing activities was $5.6 million for the six months ended July 28, 2012, as compared to cash provided by investing activities of $4.6 million for the six months ended July 30, 2011. The net cash used

 

25


Table of Contents

during six months ended July 28, 2012, primarily reflects the purchase of Ben Hogan in the amount of $7.0 million and the purchase of property and equipment in the amount of $3.2 million; offset by the proceeds related to the Rafaella purchase price adjustment of $4.5 million. Net cash provided by investing activities was $4.6 million for the six months ended July 30, 2011. The net cash provided during the first six months of fiscal 2012 primarily reflects the redemption of restricted cash collateralizing letters of credit in the amount of $8.9 million acquired in the Rafaella acquisition and the proceeds from the sale of certain foreign intangibles in the amount of $2.9 million; offset by the purchase of property and equipment in the amount of $5.8 million. We anticipate capital expenditures during fiscal 2013 of $8.0 million to $10.0 million in technology, systems, retail stores, and other expenditures.

Net cash used in financing activities for the six months ended July 28, 2012 was $21.4 million, as compared to $3.4 million for the six months ended July 30, 2011. The net cash used during the first six months of fiscal 2013 primarily reflects net payments on our senior credit facility of $21.7 million; partially offset by proceeds from exercises of stock options of $0.4 million and a tax benefit from the exercise of stock options of $0.3 million. Net cash used in financing activities for the six months ended July 30, 2011 was $3.4 million. The net cash used during the first six months of fiscal 2012 primarily reflects net proceeds from the issuance of our 7 7/8% senior subordinated notes in the amount of $146.5 million and net proceeds from our stock offering in the amount of $52.9 million; offset by net payments on our senior credit facility of $97.3 million and the retirement of our 8 7/8% senior subordinated notes in the amount of $105.8 million, including redemption premiums and commissions of $1.5 million.

In June 2012, our Board of Directors increased our stock repurchase program, which now authorizes us to repurchase up to $60 million of our common stock for cash through October 31, 2012. Although our Board of Directors allocated a maximum of $60 million to carry out the program, we are not obligated to purchase any specific number of outstanding shares and will reevaluate the program on an ongoing basis.

During September 2011, our Board of Directors authorized the retirement of 2,462,196 shares of treasury stock, which were recorded at a cost of approximately $17.4 million. Accordingly, we reduced common stock and additional paid-in-capital by $25,000 and $17.4 million, respectively. Additionally, we repurchased shares of our common stock during the fourth quarter of fiscal 2012 at a cost of approximately $16.0 million. We have not repurchased any shares of our common stock during the six months ended July 28, 2012. Total purchases under the stock repurchase program as of July 28, 2012 were $33.4 million. Subsequent to July 28, 2012, we purchased 122,025 shares as of August 31, 2012, at a cost of $2.4 million, bringing the total purchases under the plan to $35.8 million.

Acquisitions

Acquisition of Ben Hogan

On February 16, 2012, we acquired the world-wide intellectual property rights of the Ben Hogan family of brands from Callaway Golf Company. The acquisition was financed through existing cash and borrowings under our existing senior credit facility. Ben Hogan brands are ideally positioned to strengthen our golf business within the Men’s Sportswear and Swim segment.

The assets acquired were composed of tradenames, which have been identified as indefinite useful life assets and are not subject to amortization.

Investment in Joint Venture

On April 20, 2012, we formed a joint venture, Manhattan China Limited, with China Outfitters Holdings Limited, (“COHL”). Under the joint venture agreement Manhattan China Limited has 10,000,000 initial authorized shares of capital or joint venture shares. COHL holds 7,500,000 joint venture shares, a 75% ownership interest in the joint venture, and we hold 2,500,000 joint venture shares, a 25% ownership interest in Manhattan China Limited, which is accounted for under the equity method. We have a put option to sell our 2,500,000 joint venture shares to COHL in exchange for cash or COHL shares at any time before April 20, 2020. As of July 28, 2012, our investment in unconsolidated joint venture, which is classified as an other long-term asset in the accompanying condensed consolidated balance sheets, was approximately $0.4 million. We did not have equity income (loss) for the three and six months ended July 28, 2012, as the joint venture had not commenced operations.

 

26


Table of Contents

Senior Credit Facility

On December 2, 2011, we amended and restated our existing senior credit facility (the “Credit Facility”), with Wells Fargo Bank, National Association, as agent for the lenders, and Bank of America, N.A., as syndication agent. The Credit Facility provides a revolving credit facility of up to an aggregate amount of $125 million, subject to increases from time to time in increments of $25 million up to a maximum of $200 million. The Credit Facility has a five-year term that expires on December 2, 2016. At July 28, 2012, we had no outstanding balance drawn against the Credit Facility and at January 28, 2012, we had outstanding borrowings of $21.7 million under the Credit Facility.

Certain Covenants. The Credit Facility contains certain financial and other covenants, which, among other things, require us to maintain a minimum fixed charge coverage ratio if availability falls below certain thresholds. We are not aware of any non-compliance with any of our covenants in this Credit Facility. These covenants may restrict our ability and the ability of our subsidiaries to, among other things, incur additional indebtedness and liens in certain circumstances, redeem or repurchase capital stock, make certain investments or sell assets. We may pay cash dividends subject to certain restrictions set forth in the covenants including, but not limited to, meeting a minimum excess availability threshold and no occurrence of a default. We could be materially harmed if we violate any covenants, as the lenders under the Credit Facility could declare all amounts outstanding, together with accrued interest, to be immediately due and payable. If we are unable to repay those amounts, the lenders could proceed against our assets and the assets of our subsidiaries that are borrowers or guarantors. In addition, a covenant violation that is not cured or waived by the lenders could also constitute a cross-default under certain of our other outstanding indebtedness, such as the indenture relating to our 7 7/8% senior subordinated notes due April 1, 2019, our letter of credit facilities, or our real estate mortgage loans. Such a cross-default could result in all of our debt obligations becoming immediately due and payable, which we may not be able to satisfy.

Borrowing Base. Borrowings under the Credit Facility are limited to a borrowing base calculation, which generally restricts the outstanding balance to the sum of (a) 87.5% of eligible receivables plus (b) 87.5% of eligible foreign accounts up to $1.5 million plus (c) the lesser of (i) the inventory loan limit, which equals 80% of the maximum credit under the Credit Facility at the time, (ii) 70.0% of eligible finished goods inventory, or (iii) 90.0% of the net recovery percentage (as defined in the Credit Facility) of eligible inventory.

Interest. Interest on the outstanding principal balance drawn under the Credit Facility accrues, at our option, at either (a) the greater of the agent’s prime lending rate plus a margin of 1.25% per year through March 31, 2012, provided such margin shall be adjusted quarterly thereafter, or the Federal Funds rate in effect on such day plus one half of one percent (.50%); or (b) the rate quoted by the agent as the Eurodollar Rate for one-, two- or three-month Eurodollar deposits, as selected by us, plus a margin of 2.25% per year through March 31, 2012. Thereafter, the margin adjusts quarterly, in a range of 1.75% to 2.50%, based on our previous quarterly average of excess availability plus excess cash on the last day of the previous quarter.

Security. As security for the indebtedness under the Credit Facility, we granted to the lenders a first priority security interest (subject to liens permitted under the Credit Facility to be senior thereto) in substantially all of our existing and future assets, including, without limitation, accounts receivable, inventory, deposit accounts, general intangibles, equipment and capital stock or membership interests, as the case may be, of certain subsidiaries, and real estate but excluding our non-U.S. subsidiaries and all of our trademark portfolio.

Letter of Credit Facilities

As of July 28, 2012, we maintained two U.S. dollar letter of credit facilities totaling $55.0 million and one letter of credit facility totaling $0.3 million utilized by our United Kingdom subsidiary. Each documentary letter of credit is secured primarily by the consignment of merchandise in transit under that letter of credit and certain subordinated liens on our assets.

During the third quarter of fiscal 2012, we increased one of our two U.S. dollar letters of credit from $10.0 million to $15.0 million, under existing terms and reduced the letter of credit facility utilized by our United Kingdom subsidiary from $1.0 million to $0.3 million. As of July 28, 2012 and January 28, 2012, there was $50.8 million for each period available under our existing letter of credit facilities.

 

27


Table of Contents

8  7/8% $150 Million Senior Subordinated Notes Payable

In fiscal 2004, we issued $150 million 8 7/8% senior subordinated notes, due September 15, 2013. The proceeds of this offering were used to redeem our previously issued $100 million 12 1/4% senior subordinated notes and to pay down the outstanding balance of the senior credit facility at that time. The proceeds to us were $146.8 million yielding an effective interest rate of 9.1%.

On March 8, 2011, the senior subordinated notes due September 15, 2013 were called and subsequently retired by the issuance of new notes more fully described herein. In connection with the call, we incurred an early call premium of $1.5 million. We also wrote-off the remaining unamortized discount and bond fees associated with the senior subordinated notes.

7  7/8% $150 Million Senior Subordinated Notes Payable

In March 2011, we issued $150 million 7 7/8% senior subordinated notes, due April 1, 2019. The proceeds of this offering were used to retire the $150 million 8 7/8% senior subordinated notes due September 15, 2013 and to repay a portion of the outstanding balance on the senior credit facility. The proceeds to us were $146.5 million yielding an effective interest rate of 8.0%.

Certain Covenants. The indenture governing the senior subordinated notes contains certain covenants which restrict our ability and the ability of our subsidiaries to, among other things, incur additional indebtedness in certain circumstances, pay dividends or make other distributions on, redeem or repurchase capital stock, make investments or other restricted payments, create liens on assets to secure debt, engage in transactions with affiliates, and effect a consolidation or merger. We are not aware of any non-compliance with any of our covenants in this indenture. We could be materially harmed if we violate any covenants because the indenture’s trustee could declare the outstanding notes, together with accrued interest, to be immediately due and payable, which we may not be able to satisfy. In addition, a violation could also constitute a cross-default under the senior credit facility, the letter of credit facilities and the real estate mortgages resulting in all of our debt obligations becoming immediately due and payable, which we may not be able to satisfy.

Real Estate Mortgage Loans

In fiscal 2003, we acquired our main administrative office, warehouse and distribution facility in Miami and partially financed the acquisition of the facility with an $11.6 million mortgage loan. Interest was fixed at 7.123%. In August 2008, we executed a maturity extension of the real estate mortgage loan until July 1, 2010. In July 2010, we paid off the then existing real estate mortgage loan and refinanced our main administrative office, warehouse and distribution facility in Miami with a $13.0 million mortgage loan. The loan is due on August 1, 2020. Principal and interest of $83,000 were due monthly based on a 25 year amortization with the outstanding principal due at maturity. Interest was fixed at 5.80%. In October 2011, we amended the mortgage agreement to modify the interest rate. The interest rate was reduced to 5.00% per annum and the terms were restated to reflect new monthly payments of principal and interest of $77,000 based on a 25 year amortization with the outstanding principal due at maturity. At July 28, 2012, the balance of the real estate mortgage loan totaled $12.3 million, net of discount, of which $270,000 is due within one year.

In June 2006, we entered into a mortgage loan for $15 million secured by our Tampa facility. The loan is due on June 7, 2016. Principal and interest of $297,000 were due quarterly based on a 20 year amortization with the outstanding principal due at maturity. Interest was set at 6.25% for the first five years, at which point it would have reset based on the terms and conditions of the promissory note. In June 2010, we negotiated with the bank to accelerate the rate reset that was scheduled to occur in June 2011, and the interest rate was reduced to 5.75% per annum, among other changes to the loan. In October 2011, we amended the mortgage agreement to modify the interest rate. The interest rate was reduced to 4.95% per annum and the terms were restated to reflect new quarterly payments of principal and interest of $268,000, based on a 20 year amortization with the outstanding principal due at maturity. In July 2012, we again amended the mortgage agreement to modify the interest rate. The interest rate was reduced to 4.00% per annum and the terms were restated to reflect new quarterly payments of principal and interest of approximately $248,000, based on a 20 year amortization with the outstanding principal due at maturity. At July 28, 2012, the balance of the real estate mortgage loan totaled $13.2 million, net of discount, of which approximately $460,000 is due within one year.

 

28


Table of Contents

The real estate mortgage loans contain certain covenants. We are not aware of any non-compliance with any of these covenants. If we violate any covenants, the lender under the real estate mortgage loan could declare all amounts outstanding thereunder to be immediately due and payable, which we may not be able to satisfy. A covenant violation could also constitute a cross-default under our senior credit facility, the letter of credit facilities and indenture relating to our senior subordinated notes resulting in all our debt obligations becoming immediately due and payable, which we may not be able to satisfy.

Off-Balance Sheet Arrangements

We are not a party to any “off-balance sheet arrangements” as defined by applicable GAAP and SEC rules.

Effects of Inflation and Foreign Currency Fluctuations

We do not believe that inflation or foreign currency fluctuations significantly affected our results of operations for the three and six months ended July 28, 2012.

Item 3: Quantitative and Qualitative Disclosures about Market Risks

The market risk inherent in our financial statements represents the potential changes in the fair value, earnings or cash flows arising from changes in interest rates. We manage this exposure through regular operating and financing activities and, when deemed appropriate, through the use of derivative financial instruments. Our policy allows the use of derivative financial instruments for identifiable market risk exposure, including interest rate.

Derivatives on $150 Million Senior Subordinated Notes Payable

In August 2009, we entered into an interest rate cap agreement (the “$75 million Cap Agreement”) for an aggregate notional amount of $75 million associated with our 8 7/8% senior subordinated notes. The $75 million Cap Agreement became effective on December 15, 2010 and was scheduled to terminate on September 15, 2013. The $75 million Cap Agreement was being used to manage cash flow risk associated with our floating interest rate exposure pursuant to the Swap Agreement. The $75 million Cap Agreement did not qualify for hedge accounting treatment. We terminated the $75 million Cap Agreement during March 2011. In connection with the termination, we paid $1.6 million. The change in fair value did not result in a material increase in interest expense during fiscal 2012.

Commodity Price Risk

We are exposed to market risks for the pricing of cotton and other fibers, which may impact fabric prices. Fabric is a portion of the overall product cost, which includes various components. We manage our fabric prices by using a combination of different strategies including the utilization of sophisticated logistics and supply chain management systems, which allow us to maintain maximum flexibility in our global sourcing of products. This provides us with the ability to re-direct our sourcing of products to the most cost-effective jurisdictions. In addition, we may modify our product offerings to our customers based on the availability of new fibers, yield enhancement techniques and other technological advances that allow us to utilize more cost effective fibers. Finally, we also have the ability to adjust our price points of such products, to the extent market conditions allow. These factors, along with our foreign-based sourcing offices, allow us to procure product from lower cost countries or capitalize on certain tariff-free arrangements, which help mitigate any commodity price increases that may occur. We have not historically managed, and do not currently intend to manage, commodity price exposures by using derivative instruments.

Other

Our current exposure to foreign exchange risk is not significant and accordingly, we have not entered into any transactions to hedge against those risks.

Item 4: Controls and Procedures

We carried out an evaluation, under the supervision and with the participation of our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report pursuant to Rule 13a-15(b) of the Securities

 

29


Table of Contents

Exchange Act. Based upon this evaluation, our Chairman of the Board and Chief Executive Officer and our Chief Financial Officer concluded that our disclosure controls and procedures were effective as of July 28, 2012 in ensuring that the information required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act is (i) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.

There were no changes in our internal control over financial reporting during the quarter ended July 28, 2012 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II: OTHER INFORMATION

Item 6. Exhibits

Index to Exhibits

 

Exhibit
Number

  

Exhibit Description

  

Where Filed

  31.1    Certification of Principal Executive Officer pursuant to Rule 13a-14(a)/15d-14(a)    Filed herewith.
  31.2    Certification of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a)    Filed herewith.
  32.1    Certification of Principal Executive Officer pursuant to Section 1350    Filed herewith.
  32.2    Certification of Principal Financial Officer pursuant to Section 1350    Filed herewith.
101.INS    XBRL Instance Document(1)    Filed herewith.
101.SCH    XBRL Taxonomy Extension Schema(1)    Filed herewith.
101.CAL    XBRL Taxonomy Extension Calculation Linkbase(1)    Filed herewith.
101.DEF    XBRL Taxonomy Extension Definition Linkbase(1)    Filed herewith.
101.LAB    XBRL Taxonomy Extension Label Linkbase(1)    Filed herewith.
101.PRE    XBRL Taxonomy Extension Presentation Linkbase(1)    Filed herewith.

 

(1) Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

 

30


Table of Contents

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

    Perry Ellis International, Inc.
September 4, 2012     By:  

/S/ ANITA BRITT

      Anita Britt, Chief Financial Officer
      (Principal Financial Officer)

 

31


Table of Contents

Exhibit Index

 

Exhibit

Number

  

Exhibit Description

  31.1    Certification of Principal Executive Officer pursuant to Rule 13a-14(a)/15d-14(a)
  31.2    Certification of Principal Financial Officer pursuant to Rule 13a-14(a)/15d-14(a)
  32.1    Certification of Principal Executive Officer pursuant to Section 1350
  32.2    Certification of Principal Financial Officer pursuant to Section 1350
101.INS    XBRL Instance Document
101.SCH    XBRL Taxonomy Extension Schema
101.CAL    XBRL Taxonomy Extension Calculation Linkbase
101.DEF    XBRL Taxonomy Extension Definition Linkbase
101.LAB    XBRL Taxonomy Extension Label Linkbase
101.PRE    XBRL Taxonomy Extension Presentation Linkbase

 

32

XNAS:PERY Perry Ellis International Inc Quarterly Report 10-Q Filling

Perry Ellis International Inc XNAS:PERY Stock - Get Quarterly Report SEC Filing of Perry Ellis International Inc XNAS:PERY stocks, including company profile, shares outstanding, strategy, business segments, operations, officers, consolidated financial statements, financial notes and ownership information.

Content Partners
XNAS:PERY Perry Ellis International Inc Quarterly Report 10-Q Filing - 7/28/2012
Name |  Ticker |  Star Rating |  Market Cap |  Stock Type |  Sector |  Industry Star Rating |  Investment Style |  Total Assets |  Category |  Top Holdings |  Top Sectors |  Symbol |  Title Star Rating |  Category |  Total Assets |  Top Holdings |  Top Sectors |  Symbol |  Name Title |  Date |  Author |  Collection |  Interest |  Popularity Topic |  Sector |  Key Indicators |  User Interest |  Market Cap |  Industry Name |  Ticker |  Star Rating |  Market Cap |  Stock Type |  Sector |  Industry Star Rating |  Investment Style |  Total Assets |  Category |  Top Holdings |  Top Sectors |  Symbol / Ticker |  Title Star Rating |  Category |  Total Assets |  Symbol / Ticker |  Name Title |  Date |  Author |  Collection |  Popularity |  Interest Title |  Date |  Company |  Symbol |  Interest |  Popularity Topic |  Sector |  Key Indicators |  User Interest |  Market Cap |  Industry Name |  Ticker |  Popularity |  Our Choices |  Most Recent Title |  Date |  Company |  Symbol |  Interest |  Popularity

Previous: XNAS:PERY Perry Ellis International Inc Quarterly Report 10-Q Filing - 4/28/2012  |  Next: XNAS:PESI Perma-Fix Environmental Services Inc Insider Activity 4 Filing - 1/13/2012