WARNACO GROUP INC /DE/
10-Q, 1995-08-09
MEN'S & BOYS' FURNISHGS, WORK CLOTHG, & ALLIED GARMENTS
Previous: ELDORADO ARTESIAN SPRINGS INC, 10-Q, 1995-08-09
Next: WARNACO GROUP INC /DE/, S-3, 1995-08-09




<PAGE>
________________________________________________________________________________
 
                       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 8, 1995
 
                                       OR
 
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
    ACT OF 1934
 
FOR THE TRANSITION PERIOD FROM __________________ TO __________________
 
                         COMMISSION FILE NUMBER 1-4715
 
                            ------------------------
 
                            THE WARNACO GROUP, INC.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
                            ------------------------
 
<TABLE>
<S>                                                                 <C>
                        DELAWARE                                                 95-4032739
              (STATE OR OTHER JURISDICTION                          (I.R.S. EMPLOYER IDENTIFICATION NO.)
           OF INCORPORATION OR ORGANIZATION)
</TABLE>
 
                                 90 PARK AVENUE
                            NEW YORK, NEW YORK 10016
             (ADDRESS OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
                                 (212) 661-1300
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)
 
                            ------------------------
 
                        COPIES OF ALL COMMUNICATIONS TO:
                            THE WARNACO GROUP, INC.
                                 90 PARK AVENUE
                            NEW YORK, NEW YORK 10016
                 ATTENTION: VICE PRESIDENT AND GENERAL COUNSEL
 
                            ------------------------
 
     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.
 
                              [x]  Yes     [ ]  No
 
     The  number of shares outstanding of  the registrant's Class A Common Stock
as of August 7, 1995 is as follows:  42,026,912
 
________________________________________________________________________________
<PAGE>
                        PART I -- FINANCIAL INFORMATION
 
ITEM 1. FINANCIAL STATEMENTS
 
                            THE WARNACO GROUP, INC.
                     CONSOLIDATED CONDENSED BALANCE SHEETS
 
<TABLE>
<CAPTION>
                                                                                             JULY 8,      JANUARY 7,
                                                                                              1995           1995
                                                                                           -----------    -----------
                                                                                           (UNAUDITED)
                                                                                                 (IN THOUSANDS)
<S>                                                                                        <C>            <C>
                                         ASSETS
Current assets:
     Cash...............................................................................    $   2,147      $   3,791
     Accounts receivable -- net.........................................................      143,724        148,659
Inventories:
     Finished goods.....................................................................      181,645        131,450
     Work in process....................................................................       64,289         60,513
     Raw materials......................................................................       67,696         60,220
                                                                                           -----------    -----------
          Total inventories.............................................................      313,630        252,183
Other current assets....................................................................       27,644         15,892
                                                                                           -----------    -----------
          Total current assets..........................................................      487,145        420,525
Property, plant and equipment -- net of accumulated depreciation of $73,308 and
  $68,203...............................................................................       84,766         80,932
Intangible and other assets -- net......................................................      277,075        279,096
                                                                                           -----------    -----------
                                                                                            $ 848,986      $ 780,553
                                                                                           -----------    -----------
                                                                                           -----------    -----------
                          LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Borrowing under revolving credit facility..........................................    $ 184,620      $ 115,679
     Current portion of long term debt..................................................       46,681         50,315
     Borrowing under foreign credit facilities..........................................       12,434          9,822
     Accounts payable and accrued liabilities...........................................      136,538        137,624
     Federal and other income taxes.....................................................        1,883          2,611
                                                                                           -----------    -----------
          Total current liabilities.....................................................      382,156        316,051
Long-term debt..........................................................................      197,309        206,792
Other long-term liabilities.............................................................       12,176         17,238
Stockholders' equity:
     Preferred stock; $.01 par value....................................................           --             --
     Common stock; $.01 par value.......................................................          421            421
     Capital in excess of par value.....................................................      337,752        337,872
     Cumulative translation adjustment..................................................       (2,449)        (1,732)
     Accumulated deficit................................................................      (66,952)       (83,897)
     Treasury stock, at cost............................................................       (5,000)        (5,000)
     Notes receivable for common stock issued...........................................       (6,427)        (7,192)
                                                                                           -----------    -----------
          Total stockholders' equity....................................................      257,345        240,472
                                                                                           -----------    -----------
                                                                                            $ 848,986      $ 780,553
                                                                                           -----------    -----------
                                                                                           -----------    -----------
</TABLE>
 
  This statement should be read in conjunction with the accompanying Notes to
                  Consolidated Condensed Financial Statements.
 
                                       2
 
<PAGE>
                            THE WARNACO GROUP, INC.
                CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                         SECOND QUARTER ENDED          SIX MONTHS ENDED
                                                        ----------------------      ----------------------
                                                        JULY 8,       JULY 9,       JULY 8,       JULY 9,
                                                          1995          1994          1995          1994
                                                        --------      --------      --------      --------
                                                               (IN THOUSANDS EXCEPT PER SHARE DATA)
                                                                           (UNAUDITED)
 <S>                                                     <C>           <C>           <C>           <C>
Net revenues.........................................   $210,395      $190,302      $405,551      $338,033
Cost of goods sold...................................    142,176       133,312       270,508       230,667
                                                        --------      --------      --------      --------
Gross profit.........................................     68,219        56,990       135,043       107,366
Selling, administrative and general expenses.........     43,800        38,846        85,135        69,106
                                                        --------      --------      --------      --------
Income before loss on California earthquake..........     24,419        18,144        49,908        38,260
Loss on California earthquake........................         --            --            --         3,000
                                                        --------      --------      --------      --------
Income before interest and income taxes..............     24,419        18,144        49,908        35,260
Interest expense.....................................      9,475         8,308        17,835        15,713
                                                        --------      --------      --------      --------
Income before income taxes...........................     14,944         9,836        32,073        19,547
Provision for income taxes...........................      5,679           750        12,188         1,500
                                                        --------      --------      --------      --------
Net income...........................................   $  9,265      $  9,086(1)   $ 19,885      $ 18,047(1)
                                                        --------      --------      --------      --------
                                                        --------      --------      --------      --------
 
Net income per share.................................   $   0.22      $   0.22(1)   $   0.48      $   0.44(1)
                                                        --------      --------      --------      --------
                                                        --------      --------      --------      --------
 
Weighted average number of common shares
  outstanding........................................     42,003        41,671        41,699        40,715
                                                        --------      --------      --------      --------
                                                        --------      --------      --------      --------
</TABLE>
 
------------
 
(1) Net  income  and net  income per  share  before the  loss on  the California
    earthquake and after a normalized provision for income taxes at an effective
    income tax rate of 38% was $6,098 or $0.15 per share for the second  quarter
    of  fiscal 1994 and $13,979  or $0.34 per share for  the first six months of
    fiscal 1994.
 
  This statement should be read in conjunction with the accompanying Notes to
                  Consolidated Condensed Financial Statements
 
                                       3
 
<PAGE>
                            THE WARNACO GROUP, INC.
                 CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOW
 
<TABLE>
<CAPTION>
                                                                                               SIX MONTHS ENDED
                                                                                             --------------------
                                                                                             JULY 8,     JULY 9,
                                                                                               1995        1994
                                                                                             --------    --------
                                                                                                 (UNAUDITED)
                                                                                                (IN THOUSANDS)
<S>                                                                                          <C>         <C>
Cash flow from operations:
     Net income...........................................................................   $ 19,885    $ 18,047
     Non-cash items included in net income:
          Depreciation and amortization...................................................      9,400       9,365
          Interest........................................................................        831         545
     Income taxes paid....................................................................     (1,758)     (2,605)
     Net change in other operating accounts...............................................    (68,337)    (59,655)
     Other................................................................................     (2,615)     (3,889)
                                                                                             --------    --------
          Cash used in operations.........................................................    (42,594)    (38,192)
Cash flow from investing activities:
     Proceeds from the sale of fixed and other assets.....................................      5,942         115
     Purchase of property, plant and equipment............................................     (9,858)     (9,882)
     Payment for purchase of Calvin Klein underwear businesses and trademarks.............     (5,000)    (33,103)
     Repurchase of Calvin Klein license -- Canada.........................................     (6,200)         --
                                                                                             --------    --------
          Cash used in investing activities...............................................    (15,116)    (42,870)
Cash flow from financing activities:
     Borrowings under revolving credit facility...........................................     65,598      81,056
     Net proceeds from sale of common stock and repayment of notes receivable from
      stockholders........................................................................        644         988
     Proceeds from other financing........................................................      5,955       8,626
     Cash dividends paid..................................................................     (2,922)         --
     Increase in deferred financing costs.................................................        (92)       (405)
     Repayments of debt...................................................................    (13,117)     (9,111)
                                                                                             --------    --------
          Cash provided from financing activities.........................................     56,066      81,154
                                                                                             --------    --------
Increase (decrease) in cash...............................................................     (1,644)         92
Cash at beginning of period...............................................................      3,791       4,651
                                                                                             --------    --------
Cash at end of period.....................................................................   $  2,147    $  4,743
                                                                                             --------    --------
                                                                                             --------    --------
Net change in other operating accounts:
     Accounts receivable..................................................................   $  4,935    $(18,001)
     Inventories..........................................................................    (61,447)     (3,898)
     Other current assets.................................................................    (11,752)     (6,025)
     Accounts payable and accrued liabilities.............................................     (1,103)    (33,231)
     Income taxes payable.................................................................      1,030       1,500
                                                                                             --------    --------
                                                                                             $(68,269)   $(59,655)
                                                                                             --------    --------
                                                                                             --------    --------
</TABLE>
 
  This statement should be read in conjunction with the accompanying Notes to
                  Consolidated Condensed Financial Statements.
 
                                       4
<PAGE>
                            THE WARNACO GROUP, INC.
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
 
     1. In  the opinion of the  Company, the accompanying consolidated condensed
        financial statements contain all the adjustments (all of which were of a
        normal recurring  nature)  necessary  to present  fairly  the  financial
        position  of the Company  as of July 8,  1995 as well  as its results of
        operations and cash flows for the periods ended July 8, 1995 and July 9,
        1994. Operating results  for interim  periods may not  be indicative  of
        results for the full fiscal year.
 
     2. Certain   amounts  for  prior  periods  have  been  reclassified  to  be
        comparable with the current period presentation.
 
     3. In February 1995, the Company  terminated the license agreement for  the
        production  of men's underwear and  women's intimate apparel bearing the
        Calvin Klein name in Canada.  The Company will directly design,  produce
        and  market Calvin Klein men's underwear and women's intimate apparel in
        Canada. The  cost  of  terminating  the  license  agreement  before  its
        expiration in the year 2000 was $6.2 million.
 
                                       5
 
<PAGE>
ITEM  2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS
 
RESULTS OF OPERATIONS
 
                            STATEMENT OF OPERATIONS
                                (SELECTED DATA)
 
<TABLE>
<CAPTION>
                                                                                QUARTER ENDED        SIX MONTHS ENDED
                                                                              ------------------    ------------------
                                                                              JULY 8,    JULY 9,    JULY 8,    JULY 9,
                                                                               1995       1994       1995       1994
                                                                              -------    -------    -------    -------
                                                                                    (IN MILLIONS, EXCEPT RATIOS)
 
<S>                                                                           <C>        <C>        <C>        <C>
Net revenues...............................................................   $ 210.4    $ 190.3    $ 405.6    $ 338.0
Cost of goods sold.........................................................     142.2      133.3      270.5      230.7
                                                                              -------    -------    -------    -------
Gross profit...............................................................      68.2       57.0      135.0      107.4
     % of net revenues.....................................................      32.4%      29.9%      33.2%      31.8%
 
Selling, administrative and general expenses...............................      43.8       38.8       85.1       69.2
Loss on California earthquake..............................................        --         --         --        3.0
                                                                              -------    -------    -------    -------
Income before interest and income taxes....................................      24.4       18.1       49.9       35.2
     % of net revenues.....................................................      11.6%       9.5%      12.3%      10.4%
 
Interest expense...........................................................       9.5        8.3       17.8       15.7
Provision for income taxes.................................................       5.7        0.7       12.2        1.5
                                                                              -------    -------    -------    -------
 
Net income.................................................................      $9.3       $9.1      $19.9      $18.0
                                                                              -------    -------    -------    -------
                                                                              -------    -------    -------    -------

Income before loss on California earthquake and after giving effect to a
  normalized tax provision of 38%..........................................      $9.3       $6.1      $19.9      $14.0
                                                                              -------    -------    -------    -------
                                                                              -------    -------    -------    -------

</TABLE>
 
     Net revenues in  the second  quarter of  fiscal 1995  were $210.4  million,
10.6%  higher than the $190.3  million recorded in the  second quarter of fiscal
1994. Net revenues for the first six months of fiscal 1995 were $405.6  million,
20.0%  higher than the $338.0 million recorded in the first six months of fiscal
1994.
 
     Intimate Apparel  Division  net  revenues increased  12.4%  in  the  second
quarter  of fiscal  1995 to  $159.0 million  from $141.4  million in  the second
quarter of fiscal 1994. The increase was achieved despite the comparison to  the
launch  of Avon in  the second quarter of  fiscal of 1994  where Avon sales were
$15.3 million higher. Excluding the  Avon launch, Intimate Apparel Division  net
revenues increased 27.9% in the second quarter of fiscal 1995 compared to fiscal
1994.  Calvin Klein net revenues are up 121% due to the successful launch of the
women's intimate  apparel  business  on  January 1,  1995  and  improved  market
penetration  in the  men's underwear  business. Fruit  of the  Loom net revenues
increased 54.9% and international  net revenues increased  12.8% over the  prior
year  period. Intimate Apparel Division net revenues  in the first six months of
fiscal 1995 increased  27% to  $305.4 million from  the $240.5  recorded in  the
first  six months of fiscal  1994. The higher net  revenues reflect increases in
all brands including  an increase of  227% in Calvin  Klein net revenues,  which
compares  a full  six months  in fiscal  1995 to  3 1/2  months in  fiscal 1994,
increases in domestic Warner's and Olga net revenues of 10.6%, international net
revenues of 11.5% and Fruit of the Loom of 28.7%.
 
     Menswear Division net  revenues increased  3.6% to $40.8  million from  the
$39.4  million in the second quarter of fiscal 1994. Included in 1994 are brands
that have  been  discontinued  of  Puritan, Dior  and  Nicklaus.  Excluding  the
discontinued  brands from the  prior year's net  revenues, Menswear Division net
revenues in the second  quarter of fiscal 1995  increased 11.8% over the  second
quarter  of fiscal 1994 primarily due to an increase of 16.5% in Chaps. Menswear
Division net revenues for the first six months of fiscal 1995 increased 2.2%  to
$82.6  million  compared to  $80.8 million.  Excluding the  discontinued brands,
Menswear Division net revenues increased 16.9% compared to the first six  months
of fiscal 1994 due primarily to an increase in Chaps by Ralph Lauren of 22.5%.
 
                                       6
 
<PAGE>
     Gross  profit in the second quarter of fiscal 1995 increased 19.7% to $68.2
million from the $57.0  million recorded in the  second quarter of fiscal  1994.
Gross  profit as a percentage of net revenues improved 250 basis points to 32.4%
in the second quarter of  fiscal 1995 from 29.9%  in the comparable fiscal  1994
period.  The increase in gross  profit as a percentage  of net revenues reflects
increased manufacturing efficiencies and a  more favorable mix of regular  price
sales.  Gross profit for the first six  months of fiscal 1995 increased 25.8% to
$135.0 million compared to the $107.4 million in the first six months of  fiscal
1994.  Gross profit as  a percentage of  net revenues increased  to 33.3% in the
first six months of fiscal 1995 compared to 31.8% in the first six months of the
prior year. The increase in gross profit reflects manufacturing efficiencies and
the more favorable mix as noted above.
 
     Selling, administrative  and general  expenses increased  to $43.8  million
(20.8%  of net revenues) from the $38.8 million (20.4% of net revenues) recorded
in the second quarter  of fiscal 1994. The  increase in selling,  administrative
and  general  expenses reflect  the increased  sales volume  noted above  and an
increase in  marketing expenses  of 50  basis points  to support  the launch  of
Calvin  Klein  women's  intimate  apparel.  This  was  partially  offset  by  an
improvement in selling and administrative expenses. Selling, administrative  and
general  expenses for  the first  six months of  fiscal 1995  increased to $85.1
million (21.0%  of net  revenues) from  $69.1 million  (20.4% of  net  revenues)
recorded  in  the first  six months  of  fiscal 1994.  The increase  in selling,
administrative and  general expenses  in the  first six  months of  fiscal  1995
compared  to  fiscal  1994 reflects  higher  sales  volume and  the  increase in
marketing expenses noted above.
 
     Interest expense increased to $9.5 million in the second quarter of  fiscal
1995  from $8.3 million recorded in the  second quarter of fiscal 1994. Interest
expense increased to $17.8 million in the  first six months of fiscal 1995  from
$15.7  million  recorded in  the  first half  of  fiscal 1994.  The  increase in
interest expense is due primarily to an  increase in interest rates of over  200
basis  points since the  end of the first  half of fiscal  1994. The Company has
purchased interest rate swap agreements which effectively fix the interest  rate
on $275 million of the Company's approximately $400 million of debt at an all-in
interest  rate of 6.25% through 1996 which limits the impact of future increases
in interest rates.
 
     The provision for income  taxes for the second  quarter of fiscal 1995  was
$5.7  million compared to $0.7 million in the second quarter of fiscal 1994. The
Company's effective tax rate  for the first  six months of  fiscal 1995 was  38%
compared  to  7%  for the  first  six months  of  fiscal 1994.  The  increase in
effective tax rate  in 1995  compared to 1994  reflects the  utilization of  the
Company's  net operating  loss carryforwards in  the first six  months of fiscal
1994, which offset the Company's 1994 federal income tax provision, leaving only
a 7% state tax provision.
 
     The first quarter  of fiscal  1994 includes  a non-recurring  loss of  $3.0
million,  related to the deductible portion of the Company's insurance policy on
the January  17th California  earthquake which  temporarily shut  down the  Olga
Division's distribution center.
 
     Net income for the second quarter of 1995 was $9.3 million compared to $9.1
million  in the second quarter of fiscal  1994. Income for the second quarter of
fiscal 1994, adjusted  to reflect a  normalized tax provision  of 38%, was  $6.1
million.  Net income for the  second quarter of fiscal  1995 of $10.6 million is
51.9% higher than the fully taxed income of $6.1 million recorded in the  second
quarter  of fiscal 1994. Net  income for the first six  months of fiscal 1995 of
$19.9 million was 42.2% higher  than the fully taxed  income before the loss  on
the  California earthquake of $14.0 million recorded  in the first six months of
fiscal 1994.
 
CAPITAL RESOURCES AND LIQUIDITY
 
     Consistent with  the  Company's  goal of  providing  increased  shareholder
value,  on May 11, 1995, the Company declared a quarterly cash dividend of $0.07
per share.  The  dividend  of  $2.9  million  was  paid  on  June  30,  1995  to
shareholders of record as of May 30, 1995.
 
     The  Company's liquidity requirements arise primarily from its debt service
requirements and the funding of  the Company's working capital needs,  primarily
inventory  and  accounts receivable.  The  Company's borrowing  requirements are
seasonal, with peak working  capital needs generally arising  at the end of  the
second  quarter and  during the  third quarter of  the fiscal  year. The Company
typically
 
                                       7
 
<PAGE>
generates nearly all of  its operating cash  flow in the  fourth quarter of  the
fiscal  year  reflecting third  and  fourth quarter  shipments  and the  sale of
inventory built during the first half of the fiscal year.
 
     Cash used by operations in  the first six months  of fiscal 1995 was  $42.6
million  compared to a use  of $38.2 million in  the comparable 1994 period. The
use of cash in the first six months of the Company's fiscal year is a result  of
seasonal  increases in working capital, primarily inventory. The slight increase
in cash used in operations  in the first six months  of fiscal 1995 compared  to
fiscal  1994 reflects higher investment in working capital, primarily inventory,
to support the increased sales volume in the second half of fiscal 1995, as well
as the strong growth of the  Calvin Klein business. The increased investment  in
inventory  was partially  offset by increased  net income and  an improvement in
accounts receivable where  days sales outstanding  was reduced by  6 days to  51
days.
 
     The Company anticipates filing a Registration Statement with the Securities
and  Exchange Commission  to sell  7,500,000 shares  of its  common stock  in an
underwritten public offering on August 9, 1995. The estimated net proceeds  from
the  proposed offering are expected to  be approximately $150 million which will
be used to  repay certain amounts  outstanding under the  Company's Bank  Credit
Agreement.  Additional funds  available under  the Company's  revolving facility
may be used for strategic acquisitions as well as for working capital and other
corporate purposes.  The Company  believes that  the funds  available under  its
existing  credit  arrangements  and  cash  flow  to  be  generated  from  future
operations will be sufficient  to meet working  capital and capital  expenditure
needs  of the  Company, including dividend,  interest and  principal payments on
outstanding debt obligations, for the foreseeable future.
 
                                       8
 
<PAGE>
                          PART II -- OTHER INFORMATION
 
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
 
     The Company's annual meeting of shareholders was held on May 11, 1995.  The
following matters were voted upon by the shareholders:
 
          (1) Election of Directors
 
             (a) Mr.  William  S.  Finkelstein  was  elected  to  the  Board  of
                 Directors to  serve a  three  year term  expiring at  the  1998
                 Annual  Meeting of Stockholders. 35,836,891 votes were cast for
                 the election  of  Mr.  Finkelstein, none  against  and  165,290
                 withheld, abstained and broker non votes.
 
             (b) Mr. Stewart A. Resnick was re-elected to the Board of Directors
                 to  serve a three year term expiring at the 1998 Annual Meeting
                 of Stockholders. 35,867,561 votes were cast for the election of
                 Mr. Resnick, none against  and 103,690 withheld, abstained  and
                 broker non votes.
 
          (2) The  shareholders approved  a proposed amendment  to the Company's
              Restated Certificate of Incorporation  which increased the  number
              of   authorized  shares  of  common  stock  of  the  Company  from
              65,000,000 to  130,000,000. 34,315,509  votes  were cast  for  the
              amendment,  1,641,010  shares  were  cast  against  the amendment,
              14,862 votes were withheld, abstained and broker non votes.
 
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K
 
(a)  Exhibits.
       11.1 -- Earnings per share.
 
(b)  Reports on Form 8-K.
 
               The Company's  current report  on  Form 8-K  was filed  with  the
       Securities  and Exchange Commission on May 18, 1995. The report discussed
       the Board  of Directors  decision to  replace Ernst  & Young  LLP as  the
       Company's independent auditors with Price Waterhouse LLP.
 
                                       9
<PAGE>
                                   SIGNATURES
 
     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.
 
                                          THE WARNACO GROUP, INC.
 
Date: August 9, 1995                      By      /s/ WILLIAM S. FINKELSTEIN
                                             ...................................
                                                  (WILLIAM S. FINKELSTEIN)
                                              DIRECTOR, SENIOR VICE PRESIDENT
                                                AND CHIEF FINANCIAL OFFICER
                                                  PRINCIPAL FINANCIAL AND
                                                     ACCOUNTING OFFICER
 
Date: August 9, 1995                      By         /s/ WALLIS H. BROOKS
                                             ...................................
                                                     (WALLIS H. BROOKS)
                                                     VICE PRESIDENT AND
                                                    CORPORATE CONTROLLER
 
                                       10



<PAGE>
                                                                    EXHIBIT 11.1
 
                             THE WARNACO GROUP INC.
                     CALCULATION OF INCOME PER COMMON SHARE
 
<TABLE>
<CAPTION>
                                                                 FOR THE                     FOR THE
                                                             QUARTER ENDED              SIX MONTHS ENDED
                                                          -------------------          ---------------------
                                                          JULY 8,     JULY 9,          JULY 8,       JULY 9,
                                                           1995         1994            1995          1994
                                                          ------       ------          -------       -------
                                                                   (IN THOUSANDS EXCEPT SHARE DATA)
 
<S>                                                       <C>          <C>             <C>           <C>
Net income..........................................      $9,265       $9,086(1)       $19,885       $18,047(1)
                                                          ------       ------          -------       -------
                                                          ------       ------          -------       -------
 
Weighted average number of shares outstanding during
  the period........................................  37,499,492   38,435,644      37,499,492    37,609,920
Add: common equivalent shares using the treasury
  stock method......................................   4,789,822    3,235,476       4,486,455     3,104,824
Less: treasury stock................................    (286,600)        --          (286,600)          --
                                                      ----------   ----------      ----------    ----------
Weighted average number of shares...................  42,002,714   41,671,120      41,699,347    40,714,744
                                                      ----------   ----------      ----------    ----------
                                                      ----------   ----------      ----------    ----------
 Net income per share................................    $0.22        $0.22(1)        $0.48        $0.44(1)
                                                         -----        -----           -----        -----
                                                         -----        -----           -----        -----
</TABLE>
 
------------
 
(1) Net  income  and net  income per  share  before the  loss on  the California
    earthquake and after a pro forma provision for income taxes at an  effective
    income  tax rate of 38% was $6.098 or $0.15 per share for the second quarter
    of fiscal 1994 and $13,979  or $0.34 per share for  the first six months  of
    fiscal 1994.




<TABLE> <S> <C>

<ARTICLE>                              5
<MULTIPLIER>                           1000
       
<S>                                    <C>
<FISCAL-YEAR-END>                      Jan-6-1996
<PERIOD-START>                         Apr-9-1995
<PERIOD-END>                           Jul-8-1995
<PERIOD-TYPE>                          6-MOS
<CASH>                                   2,147
<SECURITIES>                                 0
<RECEIVABLES>                          146,271
<ALLOWANCES>                             2,547
<INVENTORY>                            313,630
<CURRENT-ASSETS>                       487,145
<PP&E>                                 158,074
<DEPRECIATION>                          73,308
<TOTAL-ASSETS>                         848,986
<CURRENT-LIABILITIES>                  382,156
<BONDS>                                      0
<COMMON>                                   421
                        0
                                  0
<OTHER-SE>                             256,924
<TOTAL-LIABILITY-AND-EQUITY>           848,986
<SALES>                                210,395
<TOTAL-REVENUES>                       210,395
<CGS>                                  142,176
<TOTAL-COSTS>                           43,800
<OTHER-EXPENSES>                             0
<LOSS-PROVISION>                           496
<INTEREST-EXPENSE>                       9,475
<INCOME-PRETAX>                         14,944
<INCOME-TAX>                             5,679
<INCOME-CONTINUING>                      9,265
<DISCONTINUED>                               0
<EXTRAORDINARY>                              0
<CHANGES>                                    0
<NET-INCOME>                             9,265
<EPS-PRIMARY>                              .22
<EPS-DILUTED>                              .22
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission