Delta Apparel Reports Record Third Quarter Results

DULUTH, Ga.--(BUSINESS WIRE)--April 19, 2001--For the third fiscal quarter ended March 31, 2001, Delta Apparel, Inc. (AMEX: DLA) recorded sales of $28.0 million, up $0.7 million or 2.5% from the third fiscal quarter of last year.

Operating earnings were $3.0 million, up $0.1 million, or 4.2% from the third fiscal quarter of last year. EBITDA for the quarter was $4.5 million, which is consistent with the third fiscal quarter of last year.

Interest expense was $0.4 million for the quarter, compared to $2.1 million in the prior year quarter. This reduction was a result of the contribution to equity of intercompany debt in connection with the spin-off from Delta Woodside Industries, Inc. on June 30, 2000.

The effective income tax rate on pretax income for the three months ended March 31, 2001 was 18.0%, compared to 1.3% for the fiscal year ended July 1, 2000. Based on results to date and projections for the remainder of fiscal year 2001, the Company expects to use its remaining net operating loss carryforwards and be subject to income taxes on a portion of its income. Based on these projections, management estimates that the valuation allowances on the tax benefit resulting from net operating loss carryforwards will be reduced or eliminated, resulting in an annualized forecasted effective income tax rate of approximately 18.0%.

Net earnings for the quarter were $2.2 million, up $1.4 million from the third fiscal quarter of last year. Net earnings were 7.8% of sales, compared with 2.7% of sales in the prior year quarter.

Basic and diluted earnings per share in the quarter ended March 31, 2001 were $0.91 and $0.88 per share, respectively.

Sales for the first nine months of fiscal year 2001 were $85.0 million, up $7.5 million, or 9.7% from the first nine months of last year. For the nine months ended March 31, 2001, operating earnings were $9.6 million, up $3.7 million, or 61.4%, from the nine months ended April 1, 2000. EBITDA for the first nine months of fiscal year 2001 was $14.4 million, up $3.5 million or 32.2% from the first nine months of last year.

Interest expense for the nine months ended March 31, 2001 was $0.9 million, a decrease of $5.5 million from the first nine months of the prior year. This reduction was a result of the contribution to equity of intercompany debt in connection with the spin-off from Delta Woodside Industries, Inc. on June 30, 2000.

Net earnings for the nine months ended March 31, 2001 were $7.1 million, versus a $0.5 million loss in the first nine months of fiscal year 2000. Basic and diluted earnings per share for the nine months ended March 31, 2001 were $2.94 and $2.86 per share, respectively.

The Company purchased 12,700 shares of its stock through its Stock Repurchase Program in the third quarter of fiscal year 2001. During the nine months ended March 31, 2001, the Company purchased a total of 16,000 shares of its stock.

"We are very pleased with our continued growth in sales and operating earnings for the third quarter of the fiscal year, especially considering the challenging retail conditions in recent months," commented President and CEO Robert W. Humphreys. "Our unit volume increased from the prior year quarter by just under 10%. However, various price promotions in the activewear market drove our prices slightly lower as compared to the previous year. It is uncertain to what extent, if any, these price promotions will affect our fourth quarter results."

"We are excited about our new Sales and Distribution Center that will open in Southern California in the next several weeks, allowing us immediate delivery to our West Coast customers. We will be able to support the expected growth in this region with our current inventory levels. Our sewing expansion into Mexico is also progressing well. We are training over 200 operators and they are producing first quality shirts. We plan to move from our training center into our new sewing facility in the next several weeks."

Delta Apparel, Inc. is a vertically integrated supplier of knit apparel, particularly T-shirts. The Company sells its products as blanks, which are then screen printed or embroidered with designs and logos for sales to consumers. Delta Apparel was spun-off on June 30, 2000 as an independent business when Delta Woodside Industries, Inc. separated into three businesses. Delta Apparel has operations in four states, two company-operated sewing facilities in Honduras and one company-operated sewing facility in Mexico. The Company employs about 2,400 worldwide.

Statements and other information in this press release that are not reported financial results or other historical information are forward-looking statements. These are based on Delta Apparel's expectations and are necessarily dependent upon assumptions, estimates and data that the Company believes are reasonable and accurate but may be incorrect, incomplete or imprecise. Forward-looking statements are also subject to a number of business risks and uncertainties, any of which could cause actual results to differ materially from those set forth in or implied by the forward-looking statements. These risks and uncertainties include, among others, changes in the retail demand for apparel products, the cost of raw materials, competitive conditions in the apparel and textile industries, the relative strength of the United States dollar as against other currencies, changes in United States trade regulations and the discovery of unknown conditions (such as with respect to environmental matters and similar items). Accordingly, any forward-looking statements do not purport to be predictions of future events or circumstances and may not be realized. The Company does not undertake to publicly update or revise the forward-looking statements even if it becomes clear that any projected results will not be realized.

SELECTED FINANCIAL DATA:
(In thousands, except per share amounts)

                            Three Months Ended      Nine Months Ended
                            March 31,   April 1,   March 31,   April 1, 
                              2001        2000       2001        2000
                            --------------------   --------------------
Net Sales                   $  27,975    27,292    $  84,994    77,513
Cost of Goods Sold             22,185    22,336       67,247    65,847
                            ---------- ---------   ---------- ---------
Gross Margin                    5,790     4,956       17,747    11,666

SG&A                            2,745     2,021        8,167     5,700
Other Income/(Expense)              3        (9)          17       (21)
                            ---------- ---------   ---------- ---------
Operating Income                3,048     2,926        9,597     5,945

Interest Expense                  386     2,145          942     6,431
Taxes                             479        46        1,558       (13)
                            ---------- ---------   ---------- ---------
Net Income (Loss)           $   2,183  $    735    $   7,097  $   (473)
                            ========== =========   ========== =========


Weighted Average Shares Outstanding (2000 Proforma)

  Basic                     2,411,743 2,351,400    2,410,453 2,372,700
  Diluted                   2,479,729 2,351,400    2,478,439 2,372,700

Net Income (Loss) per Common Share (2000 Proforma)

  Basic                     $    0.91 $    0.31    $    2.94 $   (0.20)
  Diluted                   $    0.88 $    0.31    $    2.86 $   (0.20)


                                          March 31,          April 1, 
                                            2001              2000
                                        -------------    -------------
Current Assets
 Cash                                   $       25          $      116               
 Receivables                                19,373              17,482
 Income Tax Receivable                          70                   -
 Inventories                                48,277              31,217
 Other Assets                                2,691               1,032
                                        -------------    -------------
Total Current Assets                        70,436              49,847

Noncurrent Assets
 Property, Plant & Equipment                24,036              27,778
 Other Noncurrent Assets                       165                 150
                                        -------------    -------------
Total Noncurrent Assets                     24,201              27,928
                                        -------------    -------------

Total Assets                            $   94,637          $   77,775         
                                        =============    =============

Current Liabilities
 Current Portion of Long Term Debt      $    2,000          $        - 
 Other Current Liabilities                  14,132             113,866
                                        -------------    -------------
Total Current Liabilities                   16,132             113,866

Noncurrent Liabilities 
 Long Term Debt                             16,945              30,417
 Other Noncurrent Liabilities                  848                 522
                                        -------------    -------------
Total Noncurrent Liabilities                17,793              30,939

Stockholders' Equity/(Divisional Deficit)   60,712             (67,030)
                                        -------------    -------------

Total Liabilities and Stockholders' 
 Equity/ (Divisional Deficit)            $  94,637          $   77,775        
                                        =============    =============



FY01 PROJECTED SALES AND EARNINGS
(In thousands, except per share amounts)

                              YTD Actual

                        FY 00 Act   FY 01 Act   Inc/(Dec)   Inc/(Dec)
                        ---------   ---------   ---------   ---------
Net Sales $               77,513       84,994      7,481        9.7%
EBIT                       5,945        9,597      3,652       61.4%
E.P.S. (Basic)             (0.20)        2.94       3.14       --
EBITDA                    10,867       14,362      3,495       32.2%

                          Annual Projections
                               Low Range

                        FY 00 Act   FY 01 Fcst  Inc/(Dec)     % Chg
                        ---------   ---------   ---------   ---------
Net Sales $              114,466      118,500      4,034        3.5%
EBIT                      12,206       15,000      2,794       22.9%
E.P.S. (Basic)              2.00         4.88       2.88      144.0%
EBITDA                    18,805       21,524      2,719       14.5%

                          Annual Projections
                              High Range

                        FY 00 Act   FY 01 Fcst  Inc/(Dec)     % Chg
                        ---------   ---------   ---------   ---------
Net Sales $              114,466      132,900     18,434       16.1%
EBIT                      12,206       18,600      6,394       52.4%
E.P.S. (Basic)              2.00         5.79       3.79      189.5%
EBITDA                    18,805       25,124      6,319       33.6%

--30--jah/at*

CONTACT: Delta Apparel, Inc.
Herb Mueller, 678/775-6948