AUTHENTIC FITNESS CORP
10-Q, 1996-11-19
APPAREL & OTHER FINISHD PRODS OF FABRICS & SIMILAR MATL
Previous: SUPERIOR ENERGY SERVICES INC, 8-K/A, 1996-11-19
Next: OCCUPATIONAL HEALTH & REHABILITATION INC, SC 13D, 1996-11-19




<PAGE>
<PAGE>
________________________________________________________________________________
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------
 
                                   FORM 10-Q
 
<TABLE>
<S>        <C>
[x]        QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
           FOR THE QUARTERLY PERIOD ENDED OCTOBER 5, 1996
 
                                                           OR
 
[ ]        TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
           FOR THE TRANSITION PERIOD FROM _____________ TO _____________
</TABLE>
 
                         COMMISSION FILE NUMBER 1-11202
 
                            ------------------------
 
                         AUTHENTIC FITNESS CORPORATION
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
                            ------------------------
 
<TABLE>
<S>                                                       <C>
                        DELAWARE                                                 95-4268251
              (STATE OR OTHER JURISDICTION                                    (I.R.S. EMPLOYER
           OF INCORPORATION OR ORGANIZATION)                                IDENTIFICATION NO.)
</TABLE>
 
                               6040 BANDINI BLVD.
                           COMMERCE, CALIFORNIA 90040
             (ADDRESS OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
 
                                 (213) 726-1262
              (REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)
 
                            ------------------------
 
                        COPIES OF ALL COMMUNICATIONS TO:
 
                         AUTHENTIC FITNESS CORPORATION
                                 90 PARK AVENUE
                            NEW YORK, NEW YORK 10016
                           ATTENTION: 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. Yes [x]  No [ ]
 
     The  number of  shares of the  registrant's Common Stock  outstanding as of
November 14, 1996 was: 22,333,730
 
________________________________________________________________________________


<PAGE>
<PAGE>
                        PART I -- FINANCIAL INFORMATION
 
ITEM 1. FINANCIAL STATEMENTS
 
                         AUTHENTIC FITNESS CORPORATION
                     CONSOLIDATED CONDENSED BALANCE SHEETS
 
<TABLE>
<CAPTION>
                                                                                           OCTOBER 5,     JULY 6,
                                                                                              1996          1996
                                                                                           -----------    --------
                                                                                           (UNAUDITED)
                                                                                        (IN THOUSANDS OF DOLLARS)
<S>                                                                                        <C>            <C>
                                         ASSETS
Current assets:
     Cash ..............................................................................    $      --     $  1,499
     Accounts receivable -- net.........................................................       61,454       75,274
     Accounts receivable from affiliates................................................        7,644        4,004
     Inventories:
          Finished goods................................................................       52,069       45,960
          Raw material and work in process..............................................       29,299       18,817
                                                                                           -----------    --------
               Total inventories........................................................       81,368       64,777
     Prepaid expenses...................................................................        8,879       10,154
     Income tax refunds receivable......................................................        9,562        9,556
                                                                                           -----------    --------
               Total current assets.....................................................      168,907      165,264
                                                                                           -----------    --------
Property, plant and equipment, (net of accumulated depreciation of $12,558 and $11,062,
  respectively).........................................................................       46,453       42,786
Intangibles and other assets -- net.....................................................       74,671       73,416
                                                                                           -----------    --------
                                                                                            $ 290,031     $281,466
                                                                                           -----------    --------
                                                                                           -----------    --------
                          LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Borrowing under revolving credit facility..........................................    $  84,415     $ 68,214
     Current portion of long-term debt..................................................          352        2,844
     Accounts payable...................................................................       26,541       21,550
     Accounts payable to affiliate......................................................       11,824       14,132
     Accrued liabilities................................................................        8,078        8,151
     Accrued income taxes...............................................................        1,921        --
                                                                                           -----------    --------
               Total current liabilities................................................      133,131      114,891
                                                                                           -----------    --------
Long-term debt..........................................................................       51,765       49,432
Deferred income taxes...................................................................          425          420
Stockholders' equity:
     Preferred Stock; $.01 par value....................................................       --            --
     Common Stock; $.001 par value......................................................           23           21
     Capital in excess of par value.....................................................      159,239      159,239
     Cumulative translation adjustment..................................................         (640)        (723)
Accumulated deficit.....................................................................      (53,912)     (41,814)
                                                                                           -----------    --------
               Total stockholders' equity...............................................      104,710      116,723
                                                                                           -----------    --------
                                                                                            $ 290,031     $281,466
                                                                                           -----------    --------
                                                                                           -----------    --------
</TABLE>
 
       This Statement should be read in conjunction with the accompanying
             Notes to Consolidated Condensed Financial Statements.
 
                                       1
 

<PAGE>
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
 
<TABLE>
<CAPTION>
                                                                                           FIRST QUARTER ENDED
                                                                                       ---------------------------
                                                                                       OCTOBER 5,    SEPTEMBER 30,
                                                                                          1996           1995
                                                                                       ----------    -------------
                                                                                               (UNAUDITED)
                                                                                        (IN THOUSANDS OF DOLLARS
                                                                                           EXCEPT SHARE DATA)
 
<S>                                                                                    <C>           <C>
Net revenues........................................................................   $   38,665     $    42,908
Cost of goods sold..................................................................       27,462          25,530
                                                                                       ----------    -------------
Gross profit........................................................................       11,203          17,378
Selling, general and administrative expenses........................................       20,012          11,781
                                                                                       ----------    -------------
Income (loss) before interest and income taxes......................................       (8,809)          5,597
Interest expense....................................................................        2,732           2,237
                                                                                       ----------    -------------
Income (loss) before provision for income taxes.....................................      (11,541)          3,360
Provision for income taxes..........................................................       --               1,185
                                                                                       ----------    -------------
Net income (loss)...................................................................   $  (11,541)    $     2,175
                                                                                       ----------    -------------
                                                                                       ----------    -------------
Net income (loss) per common share..................................................   $    (0.52)    $      0.10
                                                                                       ----------    -------------
                                                                                       ----------    -------------
Weighted average number of common shares outstanding................................   22,333,730      21,884,194
                                                                                       ----------    -------------
                                                                                       ----------    -------------
 
Related party transactions included in the Consolidated Condensed Statement of
  Operations:
     Product sales..................................................................   $    4,952     $     3,163
     Purchases of goods and services................................................        1,307           1,443
     Royalties paid or accrued......................................................          848           1,015
     Interest expense...............................................................          409             219
</TABLE>
 
       This Statement should be read in conjunction with the accompanying
             Notes to Consolidated Condensed Financial Statements.
 
                                       2
 

<PAGE>
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS
                          INCREASE (DECREASE) IN CASH
 
<TABLE>
<CAPTION>
                                                                                        FIRST QUARTER ENDED
                                                                               -------------------------------------
                                                                                 OCTOBER 5,         SEPTEMBER 30,
                                                                                    1996                 1996
                                                                               ---------------    ------------------
                                                                                            (UNAUDITED)
                                                                                     (IN THOUSANDS OF DOLLARS)
 
<S>                                                                            <C>                <C>
Cash flows from operating activities:
     Net income (loss)......................................................      $ (11,541)           $  2,175
     Non cash items included in net income (loss):
          Depreciation and amortization.....................................          2,092               1,873
          Other.............................................................            593                 649
     Income taxes...........................................................          1,915              (6,499)
     Other changes in operating accounts....................................          2,318             (22,931)
                                                                               ---------------    ------------------
               Net cash used in operating activities........................         (4,623)            (24,733)
                                                                               ---------------    ------------------
Cash flows from investing activities:
     Purchase of equipment and other long term assets.......................         (6,279)             (3,449)
     Payment of acquisition accruals........................................        --                      (78)
     Other..................................................................         (1,050)               (675)
                                                                               ---------------    ------------------
               Net cash used in investing activities........................         (7,329)             (4,202)
                                                                               ---------------    ------------------
Cash flows from financing activities:
     Borrowing (repayments) under revolving credit facility.................        (33,799)             26,685
     Net proceeds from the sale of common stock and exercise of stock
       options..............................................................        --                      528
     Repayments of debt.....................................................           (158)                (80)
     Proceeds from issuance of long term debt...............................         50,000              37,500
     Purchase of Series A Warrant...........................................        --                  (36,184)
     Proceeds from other financing..........................................        --                    1,000
     Dividends paid.........................................................           (535)               (222)
     Increase in deferred financing costs...................................         (5,055)               (972)
                                                                               ---------------    ------------------
               Net cash provided from financing activities..................         10,453              28,255
                                                                               ---------------    ------------------
Increase (decrease) in cash.................................................         (1,499)               (680)
Cash at beginning of period.................................................          1,499                 772
                                                                               ---------------    ------------------
Cash at end of period.......................................................      $      --            $     92
                                                                               ---------------    ------------------
                                                                               ---------------    ------------------
Other changes in operating accounts:
     Accounts receivable....................................................      $  16,096            $ 10,666
     Inventories............................................................        (16,591)            (20,531)
     Other current assets...................................................            203              (6,041)
     Accounts payable and accrued liabilities...............................          2,610              (7,025)
                                                                               ---------------    ------------------
                                                                                  $   2,318            $(22,931)
                                                                               ---------------    ------------------
                                                                               ---------------    ------------------
</TABLE>
 
       This Statement should be read in conjunction with the accompanying
             Notes to Consolidated Condensed Financial Statements.
 
                                       3


<PAGE>
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
              NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
 
     1.  The accompanying consolidated condensed  financial statements have been
prepared  in  accordance  with  generally  accepted  accounting  principles  and
Securities  and Exchange Commission rules  and regulations for interim financial
information. Accordingly,  they  do  not  contain all  of  the  information  and
footnotes  required  by generally  accepted  accounting principles  for complete
financial  statements.  In  the  opinion   of  the  Company,  the   accompanying
consolidated  condensed financial statements contain all of the adjustments (all
of which were  of a  normal recurring nature)  necessary to  present fairly  the
financial  position of the Company as of October  5, 1996 as well as its results
of operations and cash flows for the periods ended October 5, 1996 and September
30, 1995. Operating results for interim periods may not be indicative of results
for the full  fiscal year. For  further information, refer  to the  consolidated
financial  statements  and footnotes  thereto included  in the  Company's Annual
Report on Form 10-K for the fiscal year ended July 6, 1996.
 
     2.  Certain  amounts  for  prior  periods  have  been  reclassified  to  be
comparable with the current period presentation.
 
     3.  On  September  6,  1996,  the Company  entered  a  $200  Million Credit
Agreement (the '$200  Million Credit Agreement'),  which replaced the  Company's
previous  $250 Million Credit Agreement. The decrease in the total amount of the
loan commitment  reflects the  Company's  decision not  exercise its  option  to
purchase   the  remaining   portion  of   the  Series   A  Warrant  representing
approximately 1.8  million shares  at $24  per share.  The $200  Million  Credit
Agreement  is for a  term of five years  and provides for  a term loan (the'Term
Loan') in  the  amount  of  $50  million and  a  revolving  loan  facility  (the
'Revolving  Loan')  in the  amount  of $150  million.  Borrowing under  the $200
Million Credit Agreement accrues interest at  the lenders' base rate or at LIBOR
plus  1.5% (approximately 7.2% at October 5, 1996). The Company is also required
to pay a commitment  fee on the  unused portion of the  revolving Loan equal  to
 .50%  per  annum  on the  average  daily  unused revolving  loan  commitment. In
addition, the $200 Million Credit Agreement allows the Company to repurchase  up
to  $10 million  of its  own Common  Stock after  March 31,  1997, under certain
conditions. The Term Loan is payable in nine semi-annual installments commencing
on June 30, 1997 and a final installment of $7,500,000 due September 1, 2001.
 
     4. During the first quarter of fiscal 1997 GE Capital exercised the  Series
A Warrant and acquired 1,809,109 shares of the Company's common stock.
 
                                       4
 

<PAGE>
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
      NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS -- (CONTINUED)
 
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
       FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
 
RESULTS OF OPERATIONS.
 
                    STATEMENT OF OPERATIONS (SELECTED DATA)

<TABLE>
<CAPTION>
                                        FIRST QUARTER ENDED
                                 ---------------------------------
                                 OCTOBER 5,          SEPTEMBER 30,
                                    1996                 1995
                                 ----------          -------------
                                 (AMOUNTS IN MILLIONS OF DOLLARS)
 
<S>                              <C>                 <C>
Net revenues..................   $ 38.7                 $ 42.9
Cost of goods sold............     27.5                   25.5
                                 ----------             ------
Gross profit..................     11.2                   17.4
   % to net revenue...........     29.0%                  40.5%
Selling, general and
  administrative expenses.....     20.0                   11.8
                                 ----------             ------
Income (loss) before interest
  and income taxes............     (8.8)                   5.6
Interest expense..............      2.7                    2.2
Provision for income taxes....     --                      1.2
                                 ----------             ------
Net income (loss).............    (11.5)                   2.2
Pro-forma income tax
  benefit.....................     (4.2)                   --
                                 ----------             ------
Pro-forma income (loss).......   $ (7.3)                $  2.2
                                 ----------             ------
                                 ----------             ------
</TABLE>
 
     Net revenues decreased 9.9% to $38.7 million in the first quarter of fiscal
1997  from $42.9 million in  the first quarter of  fiscal 1996. Net revenues for
the first quarter of fiscal 1996  included $9.6 million of net revenues  related
to  the  discontinued  skiwear and  outlet  store operations  and  included $2.6
million  of  shipments  of  Speedo'r'  products to Herman's Sporting Goods, Inc.
("Herman's"). Excluding these items, net  revenues increased 11.5% primarily due
to an increase of 33.5% in Authentic Fitness'r'  Retail  Division  net revenues.
Speedo'r'  Division  net  revenues   decreased  to  $20.4 million  in the  first
quarter of  fiscal 1997  from $22.7 million in the first quarter  of fiscal 1996
due primarily to the loss of  outlet store (which were closed in July  1996) and
Herman's sales. The Designer Swimwear Division's net revenues were approximately
equal  to last year, after adjusting for outlet  store sales  recorded in fiscal
1996.  Authentic  Fitness'r'  Retail  Division  net  revenues increased 33.5% to
$11.3 million in the first quarter of fiscal 1997 from $8.5 million in the first
quarter of fiscal 1996. At  November 14, 1996 the Company had 124  stores  open.
Same  store  sales  for the 74 comparable stores for the first quarter of fiscal
1997 increased 2.6% over the year earlier period.
 
     Gross profit for the first quarter of fiscal 1997 of $11.2 million compares
to  $17.4 million  in the first  quarter of  fiscal 1996. The  decrease in gross
profit reflects the lower Speedo'r' net revenues, as noted above, and a decrease
in full price skiwear sales resulting from the decision to exit this business in
the fourth quarter of fiscal 1996. Gross profit as a percentage of net  revenues
was  29.0% in the  first quarter of fiscal  1997 compared to  40.5% in the first
quarter of fiscal  1996. The decrease  in gross  profit as a  percentage of  net
revenue  reflects the  lost regular  price margin in  skiwear as  well as higher
Speedo'r' Division off-price sales resulting  from the continuing impact of  the
Herman's liquidation, which the Company expects will continue through the second
quarter of fiscal 1997.
 
     Selling,  general  and  administrative expenses  increased  69.8%  to $20.0
million in the  first quarter of  fiscal 1997  from $11.8 million  in the  first
quarter  of fiscal  1996. The  increase in  selling, general  and administrative
expenses reflects an increase in  Speedo'r' advertising of $5.6 million  related
to  the Olympics  and Inner  City Games, $1.8  million related  to higher retail
selling costs, $0.6  million of severance  related to a  reduction in force  and
$0.2  million  higher depreciation  and amortization  expense. The  reduction in
workforce is expected to save the Company approximately $3.0 million, annually.
 
     Interest expense  was $2.7  million in  the first  quarter of  fiscal  1997
compared  to $2.2 million in  the first quarter of  fiscal 1996. The increase of
$500,000 in interest expense compared to last year is
 
                                       5
 

<PAGE>
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
      NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS -- (CONTINUED)
 
primarily a result of  higher borrowing to finance  the growth of the  Authentic
Fitness'r' Retail Stores Division.
 
     The  Company did not record  an income tax benefit  in the first quarter of
fiscal 1997. The Company  expects its effective  income tax rate  to be 36%  for
fiscal 1997, equal to the rate for the first quarter of fiscal 1996. The Company
does  not expect to record any tax  provision or benefit until the third quarter
of fiscal  1997 when  its net  operating  loss carryforward  is expected  to  be
exhausted.
 
     Net loss for the first quarter of fiscal 1997 was $(11.5) million. Net loss
for  the first quarter of fiscal 1997, after giving effect to a pro-forma income
tax benefit of 36%, was $(7.4) million compared to net income of $2.2 million in
the first quarter  of fiscal  1996. The decrease  in income  reflects the  lower
operating income and higher interest expense noted above.
 
CAPITAL RESOURCES AND LIQUIDITY.
 
     On  August  16,  1995,  consistent with  the  Company's  goal  of providing
increased shareholder  value,  the Company  declared  its first  quarterly  cash
dividend  of 1.25[c] per share, equivalent to  an annual rate of 5[c] per share.
The Company  has since  declared  five successive  quarterly cash  dividends  of
1.25[c]  per share.
 
     On September  6, 1996,  the  Company entered  into  a $200  million  Credit
Agreement  (the '$200 Million  Credit Agreement'), which  replaced the Company's
previous $250 Million Credit Agreement. The decrease in the total amount of  the
Credit  Agreement commitment reflects the Company's intent not to exercise their
option to  repurchase the  remaining portion  of the  Series A  Warrant from  GE
Capital  representing  1.8 million  shares at  $24 per  share. The  $200 Million
Credit Agreement is for a term of five  years and provides for a term loan  (the
'Term  Loan') in the amount of $50 million  and a revolving loan facility in the
amount of $150 million (the 'Revolving Loan'). Borrowing under the $200  Million
Credit  Agreement accrues interest at  the lenders' base  rate or  at LIBOR plus
1.5%. In addition,  the agreement  allows the Company  to repurchase  up to  $10
million of its own common stock after March 1, 1997, under certain conditions.
 
     The Company plans to expand its channels of distribution and provide growth
in  its operations by  opening additional Speedo'r'  Authentic Fitness'r' retail
stores. The  Company currently  has  124 stores  open  (including 20  stores  in
Bally's  Health  and  Fitness Centers)  and  expects to  open  approximately 200
additional stores over the next six  years. The cost of leasehold  improvements,
fixtures  and the additional  working capital associated with  the opening of an
average new store is expected to be approximately $250,000.
 
     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  arising  at the  end of  the third
quarter and beginning  of the  fourth quarter of  the fiscal  year. The  Company
typically  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. The Company meets  its
seasonal  working  capital  needs  by  utilizing  amounts  available  under  its
revolving line of  credit. The Company  has amended and  increased its lines  of
credit  several times in the last two  years, primarily to support the growth in
its swimwear divisions and to fund the  growth of its swimwear divisions and  to
fund the rapid rollout of the Speedo'r' Authentic Fitness'r' Retail Stores. Cash
used  in operating activities was  for the first quater  of fiscal 1997 was $4.6
million, an improvement over  the $24.7 million in  the first quarter of  fiscal
1996.  The Company's revolving  loan balance was  approximately $84.4 million at
the end of the first  quarter of fiscal 1997. At  November 14, 1996 the  Company
had approximately $65 million of additional credit available under its revolving
loan facility.
 
                                       6
 

<PAGE>
<PAGE>
                         AUTHENTIC FITNESS CORPORATION
      NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS -- (CONTINUED)
 
     The  Company believes that  funds available under  its current $200 Million
Credit Agreement, as noted above, combined  with cash flow to be generated  from
future  operations  will  be  sufficient  for  the  operations  of  the Company,
including  debt  service,  dividend  payments  and  costs  associated  with  the
expansion  of its  Authentic Fitness'r'  Retail Division  for at  least the next
twelve months. Although the Company  believes that its current credit  agreement
and cash flow to be generated from future operations will also be sufficient for
its  long-term operations (periods beyond  the next twelve months) circumstances
may arise that would require the Company to seek additional financing. In  those
circumstances  the Company expects to evaluate  additional sources of funds, for
example, sales of additional common stock and expanded or additional bank credit
facilities.
 
                                       7


<PAGE>
<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 November 14, 1996.
The following matters were voted upon by the shareholders:
 
<TABLE>
<S>         <C>
     (1)    Election of Directors
     (a)    Mr. Robert D. Walter was re-elected to the Board of Directors to serve a two year term expiring at the
            1998  Annual Meeting  of Stockholders.  20,235,910 votes  were cast  for the  election of  Mr. Walter,
            and 220,129 withheld, abstained and broker non votes.
     (b)    Mr. Joseph A.  Califano, Jr.  was re-elected to  the Board  of Directors to  serve a  three year  term
            expiring  at the 1999 Annual Meeting  of Stockholders. 20,227,001 votes were  cast for the election of
            Mr. Califano, and 229,038 withheld, abstained and broker non votes.
     (c)    Mr. Stanley A. Arkin was re-elected to the Board  of Directors to serve a three year term expiring  at
            the  1999 Annual Meeting  of Stockholders. 20,228,001 votes  were cast for the  election of Mr. Arkin,
            and 228,038 withheld, abstained and broker non votes.
</TABLE>
 
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.
 
     (a) Exhibits.
 
11.1 -- Earnings per share.
 
     (b) Reports on Form 8-K.
         None.
 
                                       8


<PAGE>
<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.
 
                                                 AUTHENTIC FITNESS CORPORATION
 
<TABLE>
<S>                                               <C>
Date: November 18, 1996                           By:              /s/ NICOLETTE SOHL
                                                     ...................................................
                                                                       NICOLETTE SOHL
                                                                    SENIOR VICE PRESIDENT
                                                                 AND CHIEF FINANCIAL OFFICER
                                                         PRINCIPAL FINANCIAL AND ACCOUNTING OFFICER
 
Date: November 18, 1996                           By:               /s/ SUSAN GUENSCH
                                                     ...................................................
                                                                        SUSAN GUENSCH
                                                                 PRESIDENT, SPEEDO DIVISION
</TABLE>

                                       9

<PAGE>



<PAGE>
                         AUTHENTIC FITNESS CORPORATION
                    CALCULATION OF INCOME PER COMMON SHARE
                     (IN THOUSANDS EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                   FIRST QUARTER ENDED
                                                                 ------------------------
                                                                 OCTOBER 5,   SEPTEMBER 30,
                                                                   1996          1995
                                                                 ---------    ------------
 
<S>                                                              <C>           <C>
Net Income (loss).............................................    ($11,541)    $   2,175
                                                                 ---------     ---------
                                                                 ---------     ---------
Weighted average number of shares of common stock outstanding
  during the period...........................................  20,524,721    17,905,104
Series A warrant exercised....................................   1,809,009        23,437
Options exercised during the period...........................      --            --
Common stock equivalents:
     Series A Warrants........................................      --         3,268,507
     Option shares outstanding using the treasury stock
       method.................................................      --           687,146
                                                                 ---------     ---------
Weighted average number of shares of common stock
  outstanding.................................................  22,333,730    21,884,194
                                                                 ---------     ---------
                                                                 ---------     ---------
Net income (loss) per share...................................  ($    0.52)    $    0.10
                                                                 ---------     ---------
                                                                 ---------     ---------
</TABLE>
 

<PAGE>



<TABLE> <S> <C>

<ARTICLE>                              5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
THE FINANCIAL STATEMENTS OF AUTHENTIC FITNESS CORPORATION FOR THE QUARTER
ENDED OCTOBER 5, 1996 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>                           1,000
       
<S>                                    <C>
<PERIOD-TYPE>                          3-MOS
<FISCAL-YEAR-END>                     JUL-05-1997
<PERIOD-START>                        JUL-07-1996
<PERIOD-END>                          OCT-05-1996
<CASH>                                          0
<SECURITIES>                                    0
<RECEIVABLES>                              75,762
<ALLOWANCES>                                6,664
<INVENTORY>                                81,368
<CURRENT-ASSETS>                          168,907
<PP&E>                                     59,011
<DEPRECIATION>                             12,558
<TOTAL-ASSETS>                            290,031
<CURRENT-LIABILITIES>                     133,131
<BONDS>                                    51,765
<COMMON>                                       23
                           0
                                     0
<OTHER-SE>                                104,687
<TOTAL-LIABILITY-AND-EQUITY>              290,031
<SALES>                                    38,665
<TOTAL-REVENUES>                           38,665
<CGS>                                      27,462
<TOTAL-COSTS>                              27,462
<OTHER-EXPENSES>                           20,012
<LOSS-PROVISION>                               81
<INTEREST-EXPENSE>                          2,732
<INCOME-PRETAX>                           (11,541)
<INCOME-TAX>                                    0
<INCOME-CONTINUING>                       (11,541)
<DISCONTINUED>                                  0
<EXTRAORDINARY>                                 0
<CHANGES>                                       0
<NET-INCOME>                              (11,541)
<EPS-PRIMARY>                                (.52)
<EPS-DILUTED>                                (.52)
        



</TABLE>


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