WestPoint Stevens Reports First Quarter 2004 Results WEST POINT, Ga., May 10 /PRNewswire-FirstCall/ -- WestPoint Stevens Inc. (BULLETIN BOARD: WSPT) ( http://www.westpointstevens.com/ ) today reported results for the first quarter ended March 31, 2004. The Company's net sales for the first quarter of 2004 increased 5.4% to $399.6 million compared with $379.3 million a year ago. Bed Product sales increased 9%, Bath Product sales increased 10% and Other (Mill Stores and International) sales decreased 31%, primarily from a reduction in the Company's mill store sales as a result of restructuring initiatives that have reduced the total number of retail stores to 38 from 57 in the year ago period. Furthermore, one of the Company's foreign subsidiaries, WestPoint Stevens (Europe) Ltd., filed for bankruptcy in the United Kingdom in August of 2003 and is in the process of liquidating. WestPoint Stevens Stores' same- store sales increased 6% in the first quarter of 2004 versus the year ago period. Net income for the first quarter of 2004 was a loss of $14.9 million or $0.30 per diluted share compared with a loss of $16.9 million or $0.34 per diluted share in 2003. Loss before taxes for the first quarter of 2004 was $21.2 million compared with a loss before taxes in 2003 of $26.4 million. Included in the first quarter of 2004 were $7.8 million in expenses related to the Company's restructuring initiatives, and $8.1 million in expenses related to the current bankruptcy proceedings compared with $4.3 million in expenses in the first quarter of 2003 related to WestPoint Stevens previously announced restructuring initiatives. M. L. "Chip" Fontenot, WestPoint Stevens President and CEO commented, "The first quarter saw continued improvement in the retail environment. Against this backdrop we are maintaining the high service levels that our customers expect from WestPoint Stevens and remain adequately funded with availability under our $300 million debtor-in-possession facility of $134 million at the end of the first quarter." Mr. Fontenot continued, "The Company is continuing to move forward on a consensual basis with negotiating new terms for a Chapter 11 plan of reorganization with all its major creditor constituencies and has recently received an extension of its exclusive period to file such a plan through July 29, 2004." WestPoint Stevens Inc. is the nation's premier home fashions consumer products marketing company, with a wide range of bed linens, towels, blankets, comforters and accessories marketed under the well-known brand names GRAND PATRICIAN, PATRICIAN, MARTEX, ATELIER MARTEX, BABY MARTEX, UTICA, STEVENS, LADY PEPPERELL, SEDUCTION, VELLUX and CHATHAM -- all registered trademarks owned by WestPoint Stevens Inc. and its subsidiaries -- and under licensed brands including RALPH LAUREN HOME, DISNEY HOME and GLYNDA TURLEY. WestPoint Stevens can be found on the World Wide Web at http://www.westpointstevens.com/ . Safe Harbor Statement: Except for historical information contained herein, certain matters set forth in this press release are "forward-looking statements" within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Such risks and uncertainties may be attributable to important factors that include but are not limited to the following: Product margins may vary from those projected; Raw material prices may vary from those assumed; Additional reserves may be required for bad debts, returns, allowances, governmental compliance costs, or litigation; There may be changes in the performance of financial markets or fluctuations in foreign currency exchange rates; Unanticipated natural disasters could have a material impact upon results of operations; There may be changes in the general economic conditions that affect customer practices or consumer spending; Competition for retail and wholesale customers, pricing and transportation of products may vary from time to time due to seasonal variations or otherwise; Customer preferences for our products can be affected by competition, or general market demand for domestic or imported goods or the quantity, quality, price or delivery time of such goods; There could be an unanticipated loss of a material customer or a material license; The availability and price of raw materials could be affected by weather, disease, energy costs or other factors; The future results of operations may be adversely affected by factors relating to the Chapter 11 proceedings. The information contained in this release is as of May 10, 2004. WestPoint Stevens assumes no obligation to update publicly any forward-looking statements, contained in this document as a result of new information or future events or developments. FINANCIAL STATEMENTS TO FOLLOW WESTPOINT STEVENS INC. Condensed Consolidated Statements of Income (In thousands, except per share data) Three Months Ended March 31, 2004 ProForma Restructuring Before And Other Restructuring Items Actual Net sales $399,640 $- $399,640 Cost of goods sold 328,517 2,957 331,474 Gross earnings (loss) 71,123 (2,957) 68,166 Selling, general and administrative expenses 55,785 - 55,785 Restructuring and impairment charge - 4,813 4,813 Operating earnings (loss) 15,338 (7,770) 7,568 Interest expense 17,813 - 17,813 Other expense-net 2,830 - 2,830 Chapter 11 expenses 8,119 - 8,119 Income (loss) before income tax expense (benefit) (13,424) (7,770) (21,194) Income tax expense (benefit) (3,518) (2,797) (6,315) Net income (loss) $(9,906) $(4,973) $(14,879) Basic and diluted net income (loss) per common share $(0.20) $(0.30) Basic and diluted average common shares outstanding 49,897 49,897 WESTPOINT STEVENS INC. Condensed Consolidated Statements of Income (In thousands, except per share data) Three Months Ended March 31, 2003 ProForma Restructuring Before And Other Restructuring Items Actual Net sales $379,263 $- $379,263 Cost of goods sold 302,973 2,895 305,868 Gross earnings (loss) 76,290 (2,895) 73,395 Selling, general and administrative expenses 63,463 - 63,463 Restructuring and impairment charge - 1,378 1,378 Operating earnings (loss) 12,827 (4,273) 8,554 Interest expense 32,465 - 32,465 Other expense-net 2,505 - 2,505 Chapter 11 expenses - - - Income (loss) before income tax expense (benefit) (22,143) (4,273) (26,416) Income tax expense (benefit) (7,972) (1,538) (9,510) Net income (loss) $(14,171) $(2,735) $(16,906) Basic and diluted net income (loss) per common share $(0.28) $(0.34) Basic and diluted average common shares outstanding 49,852 49,852 WESTPOINT STEVENS INC. Condensed Consolidated Balance Sheets (In thousands) March 31, December 31, March 31, 2004 2003 2003 Assets Current Assets Cash and cash equivalents $7,035 $3,660 $2,663 Accounts receivable 247,827 243,507 115,819 Inventories 414,255 368,620 412,088 Prepaid expenses and other current assets 26,549 32,996 35,510 Total current assets 695,666 648,783 566,080 Property, Plant and Equipment, net 604,681 616,422 696,532 Other Assets Deferred financing fees 8,933 12,837 23,185 Other assets 1,443 1,737 2,839 Goodwill - - 46,298 $1,310,723 $1,279,779 $1,334,934 Liabilities and Stockholders' Equity (Deficit) Current Liabilities Senior Credit Facility $490,689 $490,689 $464,399 Second-Lien Facility 165,000 165,000 165,000 DIP Credit Agreement 113,137 89,017 - Long-term debt classified as current - - 1,000,000 Accrued interest payable 5,923 295 30,348 Accounts payable 60,203 56,198 63,159 Pension and other accrued liabilities 136,782 111,731 120,125 Total current liabilities 971,734 912,930 1,843,031 Noncurrent Liabilities Deferred income taxes 76,586 87,179 148,578 Pension and other liabilities 147,210 141,936 164,925 Total noncurrent liabilities 223,796 229,115 313,503 Liabilities Subject to Compromise 1,086,846 1,086,869 - Stockholders' Equity (Deficit) (971,653) (949,135) (821,600) $1,310,723 $1,279,779 $1,334,934 WESTPOINT STEVENS INC. Condensed Consolidated Statements of Cash Flows (In thousands) Three Months Ended March 31, 2004 2003 Cash flows from operating activities: Net loss $(14,879) $(16,906) Adjustments to reconcile net loss to net cash provided by (used for) operating activities: Depreciation and other amortization 16,656 18,885 Deferred income taxes (6,326) (9,474) Changes in working capital (21,212) 11,190 Other-net 10,105 12,330 Non-cash component of restructuring and impairment charge - 186 Net cash provided by (used for) operating activities (15,656) 16,211 Cash flows from investing activities: Capital expenditures (5,127) (4,454) Net proceeds from sale of assets 38 13 Net cash used for investing activities (5,089) (4,441) Cash flows from financing activities: Senior Credit Facility: Borrowings - 338,000 Repayments - (321,396) DIP Credit Agreement: Borrowings 207,120 - Repayments (183,000) - Trade Receivables Program - (26,807) Net cash provided by (used for) financing activities 24,120 (10,203) Net increase in cash and cash equivalents 3,375 1,567 Cash and cash equivalents at beginning of period 3,660 1,096 Cash and cash equivalents at end of period $7,035 $2,663 Contact: Lorraine D. Miller, CFA Senior Vice President Finance and External Communications 404.378.0491 DATASOURCE: WestPoint Stevens Inc. CONTACT: Lorraine D. Miller, CFA, Senior Vice President Finance and External Communications of WestPoint Stevens Inc., +1-404-378-0491 Web site: http://www.westpointstevens.com/

Copyright