Oxford: Owner of Tommy Bahama, Lilly Pulitzer and Johnny Was Reports Third Quarter Results

Oxford: Owner of Tommy Bahama, Lilly Pulitzer and Johnny Was Reports Third Quarter Results Oxford: Owner of Tommy Bahama, Lilly Pulitzer and Johnny Was Reports Third Quarter Results GlobeNewswire December 10, 2025

ATLANTA, Dec. 10, 2025 (GLOBE NEWSWIRE) -- Oxford Industries, Inc. (NYSE:OXM) today announced financial results for its third quarter of fiscal 2025 ended November 1, 2025.

Consolidated net sales in the third quarter of fiscal 2025 were $307 million compared to $308 million in the third quarter of fiscal 2024. Loss per share on a GAAP basis was $4.28 compared to $0.25 in the third quarter of fiscal 2024. On an adjusted basis, loss per share was $0.92 compared to $0.11 in the third quarter of fiscal 2024. The third quarter of fiscal 2025 GAAP results include noncash impairment charges primarily associated with Johnny Was totaling $61 million, or $3.05 per share.

Tom Chubb, Chairman and CEO, commented, “Our third quarter results came in as expected and reflect the disciplined execution across our brands in a highly competitive and promotional environment. While we witnessed pockets of strength within our businesses, consumers have become increasingly choiceful, especially with respect to the more discretionary aspects of their wardrobe. As we entered the holiday season, our customers have been highly value-driven, seeking both compelling promotions and new, innovative products."

Mr. Chubb concluded, “The start of the holiday season has been softer than we planned, influenced by a combination of tariff related product gaps in certain critical seasonal categories and a more promotional retail environment. We are working quickly and taking thoughtful actions to align our assortments and promotional strategies with current consumer preferences and demand patterns. With these adjustments and a more cautious view of the remainder of the year, we now expect full-year performance to be below our prior outlook. Even with these near-term challenges, we remain focused on disciplined inventory and expense management, supporting our strong portfolio of brands, and investing for long-term growth. I want to thank our exceptional team for their continued commitment and hard work.”

Third Quarter of Fiscal 2025 versus Fiscal 2024

Net Sales by Operating GroupThird Quarter
($ in millions) 2025  2024 % Change
Tommy Bahama$154.2 $161.3 (4.4%)
Lilly Pulitzer 74.9  69.8 7.3%
Johnny Was 42.2  46.1 (8.4%)
Emerging Brands 36.1  30.9 17.0%
Other (0.1) (0.1)NM 
Total Company$307.3 $308.0 (0.2%)
         

Balance Sheet and Liquidity

Inventory increased $1 million, or 1%, on a LIFO basis and $6 million, or 3%, on a FIFO basis compared to the end of the third quarter of fiscal 2024. Inventories increased primarily as a result of $4 million of additional costs capitalized into inventory related to the U.S. tariffs implemented in Fiscal 2025.

During the first nine months of fiscal 2025, cash provided by operations was $70 million compared to $104 million in the first nine months of fiscal 2024. The decrease in cash flow from operations reflects the result of lower net earnings and working capital needs.

Borrowings outstanding increased to $140 million at the end of the first nine months of fiscal 2025 compared to $58 million of borrowings outstanding at the end of the third quarter of fiscal 2024 and $31 million of borrowings outstanding at the end of fiscal 2024. During the first nine months of fiscal 2025, share repurchases of $55 million, capital expenditures of $93 million primarily associated with the project to build a new distribution center in Lyons, Georgia, and the opening of 13 new stores, including three Tommy Bahama Marlin Bars and one full-service restaurant, dividend payments of $32 million, and working capital requirements exceeded cash flow from operations. The Company had $8 million of cash and cash equivalents versus $7 million of cash and cash equivalents at the end of the third quarter of fiscal 2024.

Dividend

The Board of Directors declared a quarterly cash dividend of $0.69 per share. The dividend is payable on January 30, 2026 to shareholders of record as of the close of business on January 16, 2026. The Company has paid dividends every quarter since it became publicly owned in 1960.

Outlook

For fiscal 2025 ending on January 31, 2026, the Company is revising its sales and adjusted EPS guidance. The Company now expects net sales in a range of $1.47 billion to $1.49 billion as compared to net sales of $1.52 billion in fiscal 2024. In fiscal 2025, the Company now expects GAAP loss per share to be between $1.52 and $1.32, which includes noncash impairment charges primarily associated with Johnny Was totaling $61 million, or $3.05 per share, compared to fiscal 2024 GAAP earnings per share of $5.87. Adjusted EPS is expected to be between $2.20 and $2.40, compared to fiscal 2024 adjusted EPS of $6.68.

The Company's current annual EPS and adjusted EPS guidance reflects a net tariff impact of approximately $25 million to $30 million, or approximately $1.25 to $1.50 per share.

For the fourth quarter of fiscal 2025, the Company expects net sales to be between $365 million and $385 million compared to net sales of $391 million in the fourth quarter of fiscal 2024. GAAP EPS is expected to be between a loss per share of $0.10 to earnings per share of $0.10 in the fourth quarter of fiscal 2025 compared to $1.13 in the fourth quarter of fiscal 2024. Adjusted EPS is expected to be in a range of $0.00 to $0.20 compared to $1.37 in the fourth quarter of fiscal 2024.

The Company anticipates interest expense of $7 million in fiscal 2025 including $2 million in the fourth quarter of fiscal 2025. The Company’s effective tax rate is expected to be approximately 25% for the full year of fiscal 2025 and approximately 26% for the fourth quarter.

Capital expenditures in fiscal 2025, including the $93 million in the first nine months of fiscal 2025, are expected to be approximately $120 million compared to $134 million in fiscal 2024. The planned year-over-year decrease relates primarily to fewer new store openings in fiscal 2025. By the end of fiscal 2025, we expect a year-over-year net increase of approximately 15 full price stores, including three new Marlin Bars and a full-service restaurant. The $120 million in expected capital expenditures in fiscal 2025 includes $70 million of capital expenditures related to the completion of the project to build a new distribution center in Lyons, Georgia.

Conference Call

The Company will hold a conference call with senior management to discuss its financial results at 4:30 p.m. ET today. A live web cast of the conference call will be available on the Company’s website at www.oxfordinc.com. A replay of the call will be available through December 24, 2025 by dialing (412) 317-6671 access code 13757243.

About Oxford

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

Basis of Presentation

All per share information is presented on a diluted basis.

Non-GAAP Financial Information

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

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

Noncash Impairment Charges

The Company is required to assess goodwill and other indefinite-lived intangible assets for impairment at least annually, or more frequently if events or circumstances indicate that the intangible asset might be impaired. During the third quarter of fiscal 2025, management identified certain triggering events indicating that it was more likely than not that the fair value of the indefinite-lived Johnny Was trademark and the Jack Rogers reporting unit, which is included in our Emerging Brands Group reportable segment, may have declined below their respective carrying amounts. Further, management identified similar triggering events indicating that the carrying value of the Johnny Was asset group and Jack Rogers asset group, which includes the finite-lived Jack Rogers trademark, may not have been recoverable.

Accordingly, the Company estimated the fair value of each asset and determined that the Johnny Was trademark was impaired and recorded a noncash intangible asset impairment charge of $57 million for fiscal 2025, which represents $2.86 per share. The impairment charges for Johnny Was reflect the impact of organizational realignment activities in the third quarter of fiscal 2025 including changes to the Johnny Was executive team, revised future projections based on Johnny Was' recent negative trends in net sales and operating results and challenges in mitigating elevated tariff rates. Additional noncash impairment charges of $4 million, representing $0.20 per share, were recorded related to the Jack Rogers goodwill and intangible asset balances.

Safe Harbor

This press release includes statements that constitute forward-looking statements within the meaning of the federal securities laws. Generally, the words "believe," "expect," "intend," "estimate," "anticipate," "project," "will" and similar expressions identify forward-looking statements, which generally are not historical in nature. We intend for all forward-looking statements contained herein, in our press releases or on our website, and all subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf, to be covered by the safe harbor provisions for forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and the provisions of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934 (which Sections were adopted as part of the Private Securities Litigation Reform Act of 1995). Such statements are subject to a number of risks, uncertainties and assumptions including, without limitation:

Forward-looking statements reflect our expectations at the time such forward-looking statements are made, based on information available at such time, and are not guarantees of performance.

Although we believe that the expectations reflected in such forward-looking statements are reasonable, these expectations could prove inaccurate as such statements involve risks and uncertainties, many of which are beyond our ability to control or predict. Should one or more of these risks or uncertainties, or other risks or uncertainties not currently known to us or that we currently deem to be immaterial, materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. Important factors relating to these risks and uncertainties include, but are not limited to, those described in Part I. Item 1A. Risk Factors contained in our Fiscal 2024 Form 10-K, as updated by Part II, Item 1A. Risk Factors in our Quarterly Report on Form 10-Q for the First Quarter of Fiscal 2025, and those described from time to time in our future reports filed with the SEC. We caution that one should not place undue reliance on forward-looking statements, which speak only as of the date on which they are made. We disclaim any intention, obligation or duty to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Contact:Brian Smith
E-mail:InvestorRelations@oxfordinc.com
  



Oxford Industries, Inc.
Consolidated Balance Sheets
(in thousands, except par amounts)
(unaudited)
 November 1,November 2,
  2025  2024 
ASSETS  
Current Assets  
Cash and cash equivalents$7,981 $7,027 
Receivables, net 69,004  75,991 
Inventories, net 155,400  154,263 
Income tax receivable 7,295  19,377 
Prepaid expenses and other current assets 49,585  50,445 
Total Current Assets$289,265 $307,103 
Property and equipment, net 323,713  244,987 
Intangible assets, net 191,796  253,237 
Goodwill 25,562  27,416 
Operating lease assets 365,592  327,896 
Other assets, net 60,555  46,725 
Deferred income taxes 27,612  15,769 
Total Assets$1,284,095 $1,223,133 
   
LIABILITIES AND SHAREHOLDERS’ EQUITY  
Current Liabilities  
Accounts payable$80,687 $77,597 
Accrued compensation 25,891  17,502 
Current portion of operating lease liabilities 57,090  66,270 
Accrued expenses and other liabilities 53,793  55,218 
Total Current Liabilities$217,461 $216,587 
Long-term debt 140,436  57,816 
Non-current portion of operating lease liabilities 368,689  310,391 
Other non-current liabilities 29,494  26,171 
Shareholders’ Equity  
Common stock, $1.00 par value per share 14,877  15,701 
Additional paid-in capital 202,443  186,590 
Retained earnings 313,568  412,741 
Accumulated other comprehensive loss (2,873) (2,864)
Total Shareholders’ Equity$528,015 $612,168 
Total Liabilities and Shareholders’ Equity$1,284,095 $1,223,133 
       



Oxford Industries, Inc.
Consolidated Statements of Operations
(in thousands, except per share amounts)
(unaudited)
 Third QuarterFirst Nine Months
 Fiscal 2025Fiscal 2024Fiscal 2025Fiscal 2024
Net sales$307,344 $308,025 $1,103,348 $1,126,095 
Cost of goods sold 122,073  113,511  418,166  408,209 
Gross profit$185,271 $194,514 $685,182 $717,886 
SG&A 212,554  204,721  660,843  634,675 
Impairment of goodwill and intangible assets 60,980    60,980   
Royalties and other operating income 3,165  3,967  13,160  15,510 
Operating income (loss)$(85,098)$(6,240)$(23,481)$98,721 
Interest expense, net 1,640  610  4,914  1,573 
Earnings (loss) before income taxes$(86,738)$(6,850)$(28,395)$97,148 
Income tax expense (benefit) (23,055) (2,913) (7,585) 22,070 
Net earnings (loss)$(63,683)$(3,937)$(20,810)$75,078 
      
Net earnings (loss) per share:     
Basic$(4.28)$(0.25)$(1.39)$4.80 
Diluted$(4.28)$(0.25)$(1.39)$4.74 
Weighted average shares outstanding:     
Basic 14,871  15,697  14,990  15,652 
Diluted 14,871  15,697  14,990  15,825 
Dividends declared per share$0.69 $0.67 $2.07 $2.01 
             


Oxford Industries, Inc.
Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
 First Nine Months
 Fiscal 2025Fiscal 2024
Cash Flows From Operating Activities:  
Net earnings (loss)$(20,810)$75,078 
Adjustments to reconcile net earnings (loss) to cash flows from operating activities:  
Depreciation 42,449  41,431 
Impairment of property and equipment 279   
Amortization of intangible assets 7,294  8,865 
Impairment of goodwill and intangible assets 60,980   
Equity compensation expense 12,716  12,849 
Amortization of deferred financing costs 289  289 
Deferred income taxes (7,181) 8,377 
Changes in operating assets and liabilities, net of acquisitions and dispositions:  
Receivables, net 3,283  (10,557)
Inventories, net 12,362  5,146 
Income tax receivable (1,971) 172 
Prepaid expenses and other current assets (11,305) (7,420)
Current liabilities (30,406) (22,655)
Other balance sheet changes 2,480  (8,050)
Cash provided by operating activities$70,459 $103,525 
Cash Flows From Investing Activities:  
Acquisitions, net of cash acquired (28) (315)
Purchases of property and equipment (93,436) (92,249)
Other investing activities (33) (1,304)
Cash used in investing activities$(93,497)$(93,868)
Cash Flows From Financing Activities:  
Repayment of revolving credit arrangements (325,509) (264,567)
Proceeds from revolving credit arrangements 434,839  293,079 
Repurchase of common stock (55,216)  
Proceeds from issuance of common stock 1,330  1,445 
Repurchase of equity awards for employee tax withholding liabilities (2,251) (6,199)
Cash dividends paid (31,613) (32,532)
Other financing activities (260) (1,513)
Cash provided by (used in) financing activities$21,320 $(10,287)
Net change in cash and cash equivalents (1,718) (630)
Effect of foreign currency translation on cash and cash equivalents 229  53 
Cash and cash equivalents at the beginning of year 9,470  7,604 
Cash and cash equivalents at the end of period$7,981 $7,027 
       


Oxford Industries, Inc.
Reconciliations of Certain Non-GAAP Financial Information
(in millions, except per share amounts)
(unaudited)
 Third QuarterFirst Nine Months
AS REPORTEDFiscal 2025Fiscal 2024% ChangeFiscal 2025Fiscal 2024% Change
Tommy Bahama      
Net sales$154.2 $161.3 (4.4)%$599.3 $632.0 (5.2)%
Gross profit$97.4 $102.8 (5.3)%$376.0 $401.8 (6.4)%
Gross margin 63.2% 63.8%   62.7% 63.6%  
Operating income (loss)$(9.5)$0.4 (2224.0)%$48.0 $84.0 (42.9)%
Operating margin (6.1
)%
 0.3%  8.0% 13.3% 
Lilly Pulitzer      
Net sales$74.9 $69.8 7.3%$264.3 $249.9 5.7%
Gross profit$45.8 $43.7 4.9%$169.7 $165.1 2.8%
Gross margin 61.1% 62.6%  64.2% 66.1% 
Operating income$3.3 $4.0 (17.8)%$34.6 $36.5 (5.0)%
Operating margin 4.4% 5.7%   13.1% 14.6%  
Johnny Was        
Net sales$42.2 $46.1 (8.4)%$131.1 $147.6 (11.2)%
Gross profit$26.1 $30.1 (13.5)%$82.3 $96.8 (15.0)%
Gross margin 61.7% 65.3%   62.8% 65.6%  
Operating loss$(61.7)$(4.1)(1412.7)%$(69.6)$(5.4)(1188.0)%
Operating margin (146.1
)%
 (8.8)%  (53.1)% (3.7)% 
Emerging Brands      
Net sales$36.1 $30.9 17.0%$108.9 $96.8 12.5%
Gross profit$18.2 $17.6 3.1%$61.3 $56.9 7.7%
Gross margin 50.3% 57.1%  56.3% 58.8% 
Operating income (loss)$(4.9)$1.2 (511.3)%$0.0 $7.8 (100.0)%
Operating margin (13.5
)%
 3.8%   0.0% 8.1%  
Corporate and Other        
Net sales$(0.1)$(0.1)NM $(0.2)$(0.2)NM 
Gross profit (loss)$(2.1)$0.3 NM $(4.2)$(2.7)NM 
Operating loss$(12.4)$(7.8)NM $(36.5)$(24.2)NM 
Consolidated        
Net sales$307.3 $308.0 (0.2)%$1,103.3 $1,126.1 (2.0)%
Gross profit$185.3 $194.5 (4.8)%$685.2 $717.9 (4.6)%
Gross margin 60.3% 63.1%  62.1% 63.8% 
SG&A$212.6 $204.7 3.8%$660.8 $634.7 4.1%
SG&A as % of net sales 69.2% 66.5%  59.9% 56.4% 
Impairment of goodwill and intangible assets$61.0 $ NM $61.0 $ NM 
Impairment of goodwill and intangible assets as % of net sales 19.8% %   5.5% %  
Operating income (loss)$(85.1)$(6.2)(1263.8)%$(23.5)$98.7 (123.8)%
Operating margin (27.7
)%
 (2.0)%   (2.1)% 8.8%  
Earnings (loss) before income taxes$(86.7)$(6.9)(1166.2)%$(28.4)$97.1 (129.2)%
Net earnings (loss)$(63.7)$(3.9)(1517.6)%$(20.8)$75.1 (127.7)%
Net earnings (loss) per diluted share$(4.28)$(0.25)(1607.4)%$(1.39)$4.74 (129.3)%
Weighted average shares outstanding - diluted 14.9  15.7 (5.3)% 15.0  15.8 (5.3)%
               


 Third QuarterFirst Nine Months
ADJUSTMENTSFiscal 2025Fiscal 2024% ChangeFiscal 2025Fiscal 2024% Change
LIFO adjustments(1)$2.3 $(0.4) $3.7 $2.4  
Amortization of Johnny Was intangible assets(2)$1.9 $2.7  $5.8 $8.2  
Johnny Was Distribution Center relocation costs(3)$0.0 $0.7  $0.0 $1.6  
Johnny Was impairment charges(4)$57.0 $0.0  $57.0 $0.0  
Johnny Was organizational realignment initiatives(5)$2.0 $0.0  $2.0 $0.0  
Emerging Brands impairment charges(6)$4.0 $0.0  $4.0 $0.0  
Impact of income taxes(7)$(17.1)$(0.8) $(18.5)$(3.1) 
Adjustment to net earnings(8)$50.0 $2.2  $54.0 $9.1  
AS ADJUSTED      
Tommy Bahama      
Net sales$154.2 $161.3 (4.4)%$599.3 $632.0 (5.2)%
Gross profit$97.4 $102.8 (5.3)%$376.0 $401.8 (6.4)%
Gross margin 63.2% 63.8%   62.7% 63.6%  
Operating income (loss)$(9.5)$0.4 (2224.0)%$48.0 $84.0 (42.9)%
Operating margin (6.1
)%
 0.3%  8.0% 13.3% 
Lilly Pulitzer      
Net sales$74.9 $69.8 7.3%$264.3 $249.9 5.7%
Gross profit$45.8 $43.7 4.9%$169.7 $165.1 2.8%
Gross margin 61.1% 62.6%  64.2% 66.1% 
Operating income$3.3 $4.0 (17.8)%$34.6 $36.5 (5.0)%
Operating margin 4.4% 5.7%  13.1% 14.6% 
Johnny Was      
Net sales$42.2 $46.1 (8.4)%$131.1 $147.6 (11.2)%
Gross profit$26.1 $30.1 (13.5)%$82.3 $96.8 (15.0)%
Gross margin 61.7% 65.3%   62.8% 65.6%  
Operating loss$(0.8)$(0.7)(22.8)%$(4.8)$4.4 (210.6)%
Operating margin (1.9
)%
(1.4)% (3.7)% 3.0% 
Emerging Brands      
Net sales$36.1 $30.9 17.0%$108.9 $96.8 12.5%
Gross profit$18.2 $17.6 3.1%$61.3 $56.9 7.7%
Gross margin 50.3% 57.1%  56.3% 58.8% 
Operating income (loss)$(0.9)$1.2 (175.7)%$4.0 $7.8 (48.9)%
Operating margin (2.5
)%
 3.8%  3.7% 8.1% 
Corporate and Other      
Net sales$(0.1)$(0.1)NM $(0.2)$(0.2)NM 
Gross profit (loss)$0.2 $(0.2)NM $(0.5)$(0.3)NM 
Operating loss$(10.1)$(8.2)NM $(32.8)$(21.7)NM 
Consolidated       
Net sales$307.3 $308.0 (0.2)%$1,103.3 $1,126.1 (2.0)%
Gross profit$187.6 $194.1 (3.4)%$688.9 $720.3 (4.4)%
Gross margin 61.0% 63.0%  62.4% 64.0% 
SG&A$208.7 $201.3 3.7%$653.1 $624.9 4.5%
SG&A as % of net sales 67.9% 65.4%  59.2% 55.5% 
Operating income (loss)$(17.9)$(3.2)(452.9)%$48.9 $110.9 (55.9)%
Operating margin (5.8
)%
(1.1)%   4.4% 9.9%  
Earnings (loss) before income taxes$(19.6)$(3.9)(408.0)%$44.0 $109.4 (59.7)%
Net earnings (loss)$(13.7)$(1.7)(700.2)%$33.1 $84.2 (60.6)%
Net earnings (loss) per diluted share$(0.92)$(0.11)(744.7)%$2.20 $5.32 (58.7)%


 Third QuarterThird QuarterThird QuarterFirst Nine MonthsFirst Nine Months
 Fiscal 2025Fiscal 2025Fiscal 2024Fiscal 2025Fiscal 2024
 ActualGuidance(9)ActualActualActual
Net earnings (loss) per diluted share:     
GAAP basis$(4.28)$(1.15) - (0.95)$(0.25)$(1.39)$4.74
LIFO adjustments(1)(10) 0.11 0.00 (0.02) 0.18 0.12
Amortization of Johnny Was intangible assets(2)(10) 0.10 0.10 0.13 0.29 0.38
Johnny Was distribution center relocation costs(3)(10) 0.00 0.00 0.03 0.00 0.08
Johnny Was impairment charges(4)(10) 2.86 0.00 0.00 2.82 0.00
Johnny Was organizational realignment initiatives(5)(10) 0.10 0.00 0.00 0.10 0.00
Emerging Brands impairment charges(6)(10) 0.20 0.00 0.00 0.20 0.00
As adjusted(8)$(0.92)$(1.05) - (0.85)$(0.11)$2.20$5.32
      
      
 Fourth QuarterFourth Quarter   
 Fiscal 2025Fiscal 2024   
 Guidance(11)Actual   
Net earnings (loss) per diluted share:     
GAAP basis$(0.10)- 0.10
$1.13   
LIFO adjustments(12) 0.00 0.04   
Amortization of Johnny Was intangible assets(2)(10) 0.10 0.13   
Johnny Was distribution center relocation costs(3)(10) 0.00 0.07   
As adjusted(8)$0.00 - 0.20
$1.37   
      
      
 Fiscal 2025Fiscal 2024   
 Guidance(11)Actual   
Net earnings per diluted share:     
GAAP basis$(1.52) - (1.32)
$5.87   
LIFO adjustments(12) 0.18 0.16   
Amortization of Johnny Was intangible assets(2)(10) 0.38 0.51   
Johnny Was distribution center relocation costs(3)(10) 0.00 0.14   
Johnny Was impairment charges(4)(10) 2.86 0.00   
Johnny Was organizational realignment initiatives(5)(10) 0.10 0.00   
Emerging Brands impairment charges(6)(10) 0.20 0.00   
As adjusted(8)$2.20 - 2.40
$6.68   
      

(1) LIFO adjustments represents the impact of LIFO accounting adjustments. These adjustments are included in cost of goods sold in Corporate and Other.
(2) Amortization of Johnny Was intangible assets represents the amortization related to intangible assets acquired as part of the Johnny Was acquisition. These charges are included in SG&A in Johnny Was.
(3) Johnny Was distribution center relocation costs relate to the transition of Johnny Was distribution center operations from Los Angeles, California to Lyons, Georgia including systems integrations, employee bonuses and severance agreements, moving costs and occupancy expenses related to the vacated distribution centers. These charges are included in SG&A in Johnny Was.
(4) Johnny Was impairment charges represent the impairment of the Johnny Was intangible asset balances. These charges were included in impairment of goodwill and intangible assets in Johnny Was.
(5) Johnny Was organizational realignment initiatives include severance costs, consulting fees and store closure related costs. These charges are included in SG&A in Johnny Was.
(6) Emerging Brands impairment charges represent the impairment of the Jack Rogers goodwill and intangible asset balances. These charges were included in impairment of goodwill and intangible assets in Emerging Brands.
(7) Impact of income taxes represents the estimated tax impact of the above adjustments based on the estimated applicable tax rate on current year earnings.
(8) Amounts in columns may not add due to rounding.
(9) Guidance as issued on September 10, 2025.
(10) Adjustments shown net of income taxes.
(11) Guidance as issued on December 10, 2025.
(12) No estimate for LIFO accounting adjustments is reflected in the guidance for any future periods.

 Direct to Consumer Location Count
 End of Q1End of Q2End of Q3End of Q4
Fiscal 2024    
Tommy Bahama    
Full-price retail store102103106106
Retail-food & beverage23232524
Outlet35363736
Total Tommy Bahama160162168166
Lilly Pulitzer full-price retail store60606164
Johnny Was    
Full-price retail store75767777
Outlet3333
Total Johnny Was78798080
Emerging Brands    
Southern Tide full-price retail store20242830
TBBC full-price retail store4555
Total Oxford322330342345
     
Fiscal 2025    
Tommy Bahama    
Full-price retail store103103104 
Retail-food & beverage262628 
Outlet363838 
Total Tommy Bahama165167170 
Lilly Pulitzer full-price retail store656666 
Johnny Was    
Full-price retail store777575 
Outlet333 
Total Johnny Was807878 
Emerging Brands    
Southern Tide full-price retail store353635 
TBBC full-price retail store899 
Total Oxford353356358