UARM Under Armour

~ Net Revenue Increases 50.7% to $87.7 Million; Diluted EPS of $0.18 ~ BALTIMORE, April 26 /PRNewswire-FirstCall/ -- Under Armour, Inc. (NASDAQ: UARM) today announced financial results for the first quarter ended March 31, 2006. Highlights: -- Company posted $14.2 million in operating income for the quarter versus $4.9 million in Q1'05 -- First quarter net income increased to $8.7 million versus $2.5 million in Q1'05 -- Diluted EPS reached $0.18 for the period versus $0.05 in Q1'05 Net revenues, which consist of net sales and license revenue, increased 50.7% in the first quarter to $87.7 million compared to net revenues of $58.2 million in the first quarter of 2005. First quarter net sales, which consist of Under Armour products sold globally other than through licensees, increased 50.3% to $85.3 million from $56.8 million in the same period of 2005. Licensing revenue increased 65.8% to $2.4 million from $1.4 million last year reflecting continued strong results from existing licensing partnerships and the shift to licensees of certain products formerly in the Accessories category. First quarter net income increased to $8.7 million compared to $2.5 million in the same period of 2005. Diluted earnings per share was $0.18, on weighted average common shares outstanding of 49.5 million compared to $0.05 per share on weighted average common shares outstanding of 37.9 million in the first quarter of the prior year. "These results reflect the rapidly accelerating strength of the Under Armour brand," stated Kevin A. Plank, Chairman, CEO, and President of Under Armour, Inc. "The significant increase in profitability highlights our focus on driving bottom line results through operational excellence as our revenues continue to grow rapidly." "We exceeded our performance goals for the period as our top line benefited from continued strong sales contributions from all product categories throughout all channels of distribution," Mr. Plank added. "Our Men's category posted a 31.8% sales increase to $52.5 million for the quarter, largely a result of our ability to successfully introduce exciting new product offerings including our golf polos as well as the continued expansion of our product within existing doors. This was coupled with the ongoing strong demand that the Under Armour brand enjoys among our core consumers." Mr. Plank continued, "We are particularly pleased with the performance of our Women's category as it was the standout for the quarter, increasing 112.1% to $21.0 million. Growth in Women's exemplifies our ability to successfully broaden the product line through our innovative marketing and merchandising strategies. Additionally, our Youth category increased 119.7% to $7.0 million as we expanded the line to offer a wider assortment of sizes to satisfy a broader age range." Gross margin increased to 50.5% compared to 44.4% in last year's first quarter, primarily as a result of better sourcing initiatives and an inventory write down in the prior year. Selling, general and administrative expenses were 34.3% of net revenues compared to 36.0% in the same period of the prior year. The 170 basis point improvement resulted primarily from lower marketing expenditures as a percentage of revenue for the quarter and leverage gained from higher sales volumes. Operating income as a percentage of net revenues for the quarter increased to 16.2% compared to 8.4% in the same period of 2005. Cash and cash equivalents, net of debt, were $49.8 million at March 31, 2006. Wayne A. Marino, Executive Vice President and Chief Financial Officer of Under Armour, Inc., added, "We remain focused on our disciplined approach to running the business and this continues to be a top priority for us, as evidenced by our margin improvement. During the period we strengthened our infrastructure with the completion of our SAP apparel and footwear systems implementation. This system became operational in April and will enable us to better support our growth initiatives." Mr. Plank concluded, "The Under Armour brand continues to expand its presence within our retail partners and we are delighted that retailer demand for our new footwear product has been so strong. Looking ahead, we are encouraged about our future growth prospects and see a number of untapped opportunities to explore, both domestically and internationally. More importantly, we have assembled the core management team to execute our vision and growth plans." Increasing Outlook for 2006 Due to the strength of the first quarter, favorable business trends and the momentum that the Company continues to see in its Men's, Women's and Youth businesses, Under Armour management is increasing its outlook for 2006. The Company now expects net revenue in the range of $380 million to $390 million, a 35% to 39% increase from 2005, and net income in the range of $31 million to $32 million, which represents a 57% to 62% increase from 2005. For the second quarter, the Company expects net revenue in the range of $70 million to $75 million. The Company remains opportunistic in executing its marketing strategy and is committed to a marketing budget of 10% to 12% of net revenue for the full year. However, in the second quarter, the Company plans incremental marketing spending to support its footwear launch and to drive other Under Armour brand initiatives throughout the year. As a result of the timing of this increase in marketing, the Company expects Second Quarter net income in the range of $250,000 - $750,000. The Company continues to expect fully diluted weighted average number of shares outstanding of approximately 50 million for 2006. Conference Call and Webcast Under Armour will host a conference call and webcast to discuss its financial results today, April 26th, at 8:30 a.m. EDT. This call will be webcast live at http://investor.underarmour.com/ and will be archived and available for replay approximately three hours after the live event. Additional supporting materials related to the call will also be available at http://investor.underarmour.com/. The Company's financial results are also available online at http://investor.underarmour.com/. About Under Armour, Inc. Under Armour(R) (NASDAQ:UARM) is a leading developer, marketer and distributor of branded performance products for men, women and youth. The brand's moisture-wicking synthetic fabrications are engineered in many different designs and styles for wear in nearly every climate to provide a performance alternative to traditional natural fiber products. The Company's products are worn by professional football, baseball, and soccer players, as well as athletes in major collegiate and Olympic sports. The Company's products are currently sold in the United States, Canada, Japan and the United Kingdom. The Company's European headquarters is located in Amsterdam's Olympic Stadium, and its global headquarters is located in Baltimore, MD. For further information, please visit the Company's website at http://www.underarmour.com/. Forward Looking Statements Some of the statements contained in this press release constitute forward- looking statements. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts, such as statements regarding our future financial condition or results of operations, our prospects and strategies for future growth, the development and introduction of new products, and the implementation of our marketing and branding strategies. In many cases, you can identify forward-looking statements by terms such as "may," "will," "should," "expects," "plans," "anticipates," "believes," "estimates," "predicts," "outlook," "potential" or the negative of these terms or other comparable terminology. The forward- looking statements contained in this press release reflect our current views about future events and are subject to risks, uncertainties, assumptions and changes in circumstances that may cause events or our actual activities or results to differ significantly from those expressed in any forward-looking statement. Although we believe that the expectations reflected in the forward- looking statements are reasonable, we cannot guarantee future events, results, actions, levels of activity, performance or achievements. Readers are cautioned not to place undue reliance on these forward-looking statements. A number of important factors could cause actual results to differ materially from those indicated by the forward-looking statements, including, but not limited to: our ability to manage our growth effectively; our ability to maintain effective internal controls; increased competition causing us to reduce the prices of our products or to increase significantly our marketing efforts in order to avoid losing market share; changes in consumer preferences or the reduction in demand for performance apparel and other products; our ability to accurately forecast consumer demand for our products; reduced demand for sporting goods and apparel generally; failure of our suppliers or manufacturers to produce or deliver our products in a timely or cost-effective manner; our ability to accurately anticipate and respond to seasonal or quarterly fluctuations in our operating results; our ability to effectively market and maintain a positive brand image; the availability and effective operation of management information systems and other technology; our ability to attract and maintain the services of our senior management and key employees; and changes in general economic or market conditions, including as a result of political or military unrest or terrorist attacks. The forward- looking statements contained in this press release reflect our views and assumptions only as of the date of this press release. We undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events. Under Armour, Inc. Quarter Ended March 31, 2006 (Amounts in thousands, except per share data) CONDENSED CONSOLIDATED STATEMENTS OF INCOME Quarter Quarter Ended % of Net Ended % of Net 3/31/06 Revenue 3/31/05 Revenue Net revenue $87,696 100.0% $58,187 100.0% Cost of goods sold 43,384 49.5% 32,349 55.6% Gross profit 44,312 50.5% 25,838 44.4% Operating Expenses: Selling, general and administrative expenses 30,132 34.3% 20,941 36.0% Income from operations 14,180 16.2% 4,897 8.4% Other Expenses: Interest income (expense), net 498 0.5% (589) (1.0%) Income before income taxes 14,678 16.7% 4,308 7.4% Provision for income taxes 5,944 6.7% 1,799 3.1% Net income 8,734 10.0% 2,509 4.3% Accretion of and cumulative preferred dividends on Series A Preferred Stock -- 0.0% 598 1.0% Net income available to common shareholders $8,734 10.0% $1,911 3.3% Basic earnings per share $ 0.19 $ 0.05 Diluted earnings per share $ 0.18 $ 0.05 Average basic shares 46,486 35,525 Average diluted shares 49,499 37,850 NET REVENUE BY PRODUCT CATEGORY Quarter Quarter Ended Ended % 3/31/06 3/31/05 Change Mens $52,509 $39,842 31.8% Womens 20,985 9,893 112.1% Youth 7,039 3,204 119.7% Accessories 4,797 3,821 25.5% Net sales 85,330 56,760 50.3% Licensing revenue 2,366 1,427 65.8% Net revenue $87,696 $58,187 50.7% Under Armour, Inc. Quarter Ended March 31, 2006 (Amounts in thousands) CONDENSED CONSOLIDATED BALANCE SHEETS As of As of 3/31/06 12/31/05 Assets Cash and cash equivalents $58,292 $62,977 Accounts receivable, net 63,217 53,132 Inventory 53,475 53,607 Other receivables and current assets 5,162 5,252 Deferred income taxes 6,334 6,822 Total current assets 186,480 181,790 Property and equipment, net 23,659 20,865 Deferred income taxes 99 -- Other non-current assets 993 1,032 Total $211,231 $203,687 Liabilities and Stockholders' Equity Accounts payable, accrued expenses and income taxes payable $41,805 $43,864 Current maturities of long term debt 3,845 3,808 Total current liabilities 45,650 47,672 Long term debt, net of current portion 4,605 4,583 Deferred income taxes -- 330 Other long term liabilities 276 272 Total liabilities 50,531 52,857 Stockholders' equity 160,700 150,830 Total $211,231 $203,687 DATASOURCE: Under Armour, Inc. CONTACT: Investors: Rick Anguilla, Under Armour, Inc., +1-410-454-6478; Financial Media: Melissa Merrill, Financial Dynamics, +1-212-850-5600 Web site: http://www.underarmour.com/ http://investor.underarmour.com/

Copyright