The Jones Group Inc.
Industry: Consumer Cyclical - Apparel/Accessories
250 Rittenhouse Circle, Bristol, PA 19007
Back to Directory   


 
  News Releases

The Jones Group Inc. (ticker: JNY, exchange: New York Stock Exchange (.N)) News Release - 31-Oct-2007

Jones Apparel Group, Inc. Reports Third Quarter 2007 Financial Results

NEW YORK, Oct. 31 /PRNewswire-FirstCall/ -- Jones Apparel Group, Inc. (NYSE: JNY) today reported results for the third quarter ended October 6, 2007. Revenues for the third quarter of 2007 totaled $1,028 million versus revenues of $1,078 million for the third quarter of 2006.

The Company reported earnings per share of $3.97 for the third quarter of 2007, as compared to earnings per share of $0.56 in the same period last year. Excluding the effects of the sale of our Barneys retail operations and its related results, the impact of severance and other expenses related to restructuring activities and certain other charges, adjusted earnings per share from continuing operations for the third quarter of 2007 were $0.51, as compared with $0.59 for the same period last year, as detailed in the accompanying schedule.

Wesley R. Card, President and Chief Executive Officer, stated, "Despite the continued challenges in the retail environment throughout the third quarter, which were primarily due to the unseasonably warm weather and economic conditions affecting our target consumer, our businesses performed in line with our expectations for the period. Consistent with the overall retail climate, our company-owned retail stores continued to trend negatively during the third quarter as comparable store sales were down 8.7% for the period, even as we began to implement our turnaround efforts."

John T. McClain, Chief Financial Officer, commented, "Our financial position remains strong. We ended the quarter with $783 million of total debt and, net of $109 million cash on hand, our debt to total capitalization ratio was 24.3%, in line with our expectations. Cash used by continuing operating activities during the period was $111 million, compared with cash provided by operating activities of $153 million in the prior year. The decrease in cash from continuing operations was the result of lower earnings, including the costs related to our strategic initiatives and the exit of our Moderate Sportswear lines, the timing of shipments and payments for inventory, as well as the absence of the positive impact from the exit of Polo Jeans Company, which benefited last year."

Mr. Card continued, "Our guidance for 2007 full year adjusted earnings per share for continuing operations remains in the range of $1.20 to $1.25, compared to 2006 adjusted earnings per share for continuing operations of $1.94. Our performance to date, the execution of the sale of our Barneys retail operations, the exit of our Moderate Sportswear labels, and the continued weakening in the retail environment are offset by a lower tax rate and the benefit of share repurchases."

Mr. Card concluded, "The management team is moving forward together, and the entire organization has been very focused on our turnaround activities during the quarter. While we are only in the beginning of this process, we are cautiously encouraged by our progress. Despite the overall challenges in the macro economic environment, I am confident that through the initiatives that began several months ago, we have laid a strong foundation for operational improvements and we will begin to see results into 2008 and beyond."

The Company's Board of Directors has declared a regular quarterly cash dividend of $0.14 per share to all common stockholders of record as of November 16, 2007 for payment on November 30, 2007.

The Company also reported that under the terms of the $400 million accelerated share repurchase ("ASR") agreement it entered into with Goldman, Sachs & Co. ("Goldman") in September, it has received approximately 2.4 million additional shares of its outstanding common stock in October, bringing the total it has received to date under the ASR to approximately 17.9 million shares. Remaining shares, if any, to be received under the ASR program, up to a maximum of 3.1 million possible shares, will be received upon final settlement of the program, which is scheduled for no later than July 19, 2008, and may occur earlier at the option of Goldman or later under certain circumstances.

During the quarter, as previously reported, the Company also repurchased 5.1 million shares for $95 million under its current share repurchase authorization, and has approximately $300 million remaining under its authorization program.

Separately, on October 17, 2007, the Board of Directors of Jones Apparel Group, Inc. elected Donna F. Zarcone to the Board of Directors, effective October 29, 2007. Ms. Zarcone has been named to the Audit Committee and the Nominating/Corporate Governance Committee of the Board. Ms. Zarcone will stand for election at the Company's 2008 Annual Meeting of Shareholders.

The Company will host a conference call with management to discuss these results at 8:30 a.m. eastern time today, which is accessible by dialing 412- 858-4600 or through a web cast at www.jny.com. The call will be recorded and made available through November 7 and may be accessed by dialing 877-344-7529. Enter account number 412322. A slide presentation will accompany the prepared remarks and has been posted on the investor relations section on the Company's website.

Presentation of Information in the Press Release

In an effort to provide investors with additional information regarding the Company's consolidated operating results as determined by generally accepted accounting principles (GAAP), the Company has also disclosed in this press release non-GAAP financial information regarding the effect on earnings per share from continuing operations of the sale of our Barneys retail operations, the strategic review of its operations, the loss on the sale of the Polo Jeans Company business, restructuring costs, the costs associated with the termination of certain licensing agreements and certain other items. The Company believes that providing this further information will allow investors to better analyze its ongoing results. The Company has also provided a reconciliation of its GAAP results to adjusted results. The Company has not provided a reconciliation with respect to 2007 targeted earnings per share growth given that it is an estimate derived from projected results.

About Jones Apparel Group, Inc.

Jones Apparel Group, Inc. (www.jny.com), a Fortune 500 company, is a leading designer, marketer and wholesaler of branded apparel, footwear and accessories. The Company also markets directly to consumers through its chain of specialty retail and value-based stores. The Company's nationally recognized brands include Jones New York, Nine West, Anne Klein, Gloria Vanderbilt, Kasper, Bandolino, Easy Spirit, Evan-Picone, l.e.i., Energie, Enzo Angiolini, Joan & David, Mootsies Tootsies, Sam & Libby, Napier, Judith Jack, Albert Nipon and Le Suit. The Company also markets costume jewelry under the Givenchy brand licensed from Givenchy Corporation and footwear under the Dockers Women brand licensed from Levi Strauss & Co. Each brand is differentiated by its own distinctive styling, pricing strategy, distribution channel and target consumer. The Company contracts for the manufacture of its products through a worldwide network of quality manufacturers. The Company has capitalized on its nationally known brand names by entering into various licenses for several of its trademarks, including Jones New York, Evan-Picone, Anne Klein New York, Nine West, Gloria Vanderbilt and l.e.i., with select manufacturers of women's and men's products which the Company does not manufacture. For more than 30 years, the Company has built a reputation for excellence in product quality and value, and in operational execution.

Forward Looking Statements

Certain statements contained herein are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. All statements regarding the Company's expected financial position, business and financing plans are forward-looking statements. The words "believes," "expect," "plans," "intends," "anticipates" and similar expressions identify forward-looking statements. Forward-looking statements also include representations of the Company's expectations or beliefs concerning future events that involve risks and uncertainties, including:

  • the impact of changes in the market value of the Company's common stock on the final number and price of shares repurchased under the accelerated share repurchase agreement;
  • the Company's ability to effectively deploy the proceeds received by it from the sale of Barneys, and the timing of the use of those proceeds;
  • those associated with the effect of national and regional economic conditions;
  • lowered levels of consumer spending resulting from a general economic downturn or lower levels of consumer confidence;
  • the performance of the Company's products within the prevailing retail environment;
  • customer acceptance of both new designs and newly-introduced product lines;
  • the Company's reliance on a few department store groups for large portions of the Company's business;
  • consolidation of the Company's retail customers;
  • financial difficulties encountered by customers;
  • the effects of vigorous competition in the markets in which the Company operates;
  • the Company's ability to attract and retain qualified executives and other key personnel;
  • the Company's reliance on independent foreign manufacturers;
  • changes in the costs of raw materials, labor, advertising and transportation;
  • the general inability to obtain higher wholesale prices for the Company's products that the Company has experienced for many years;
  • the uncertainties of sourcing associated with the new environment in which general quota has expired on apparel products (while China has agreed to safeguard quota on certain classes of apparel products through 2008, political pressure will likely continue for restraint on importation of apparel);
  • the Company's ability to successfully implement new operational and financial computer systems; and
  • the Company's ability to secure and protect trademarks and other intellectual property rights.

A further description of these risks and uncertainties and other important factors that could cause actual results to differ materially from the Company's expectations can be found in the Company's Quarterly Report on Form 10-Q for the quarter ended July 7, 2007, including, but not limited to, the Statement Regarding Forward-Looking Disclosure and Item 1A-Risk Factors therein, and in the Company's other filings with the Securities and Exchange Commission. Although the Company believes that the expectations reflected in such forward-looking statements are reasonable, such expectations may prove to be incorrect. The Company does not undertake to publicly update or revise its forward-looking statements as a result of new information, future events or otherwise.



                            JONES APPAREL GROUP, INC.
                               SEGMENT INFORMATION
                                   (UNAUDITED)

    All amounts in millions
                                          Wholesale   Wholesale   Wholesale
                                           Better      Moderate   Footwear &
                                           Apparel     Apparel   Accessories

    For the fiscal quarter ended
     October 6, 2007
      Revenues from external customers      $320.5      $246.9      $267.8
      Intersegment revenues                   46.9         2.0        24.8
        Total revenues                       367.4       248.9       292.6

      Segment income (loss)                  $44.9       $(9.9)      $40.8
                                              12.2%       (4.0%)      13.9%

      Net interest expense
      Reversal of losses on assets held
       for sale
      Equity in earnings of
       unconsolidated affiliates

      Income from continuing operations
       before provision for income taxes


      Segment income (loss)                  $44.9       $(9.9)      $40.8
      Adjustments affecting segment income     1.0        28.0         0.5
      Adjusted segment income (loss)         $45.9       $18.1       $41.3
      Adjusted segment margin                 12.5%        6.8%       14.1%


    For the fiscal quarter ended
     September 30, 2006
      Revenues from external customers      $320.7      $287.4      $260.0
      Intersegment revenues                   41.9         0.9        16.0
        Total revenues                       362.6       288.3       276.0

      Segment income                         $48.8       $20.4       $36.7
                                              13.5%        7.1%       13.3%

      Net interest expense
      Equity in earnings of unconsolidated
       affiliates

      Income from continuing operations
       before provision for income taxes


      Segment income                         $48.8       $20.4       $36.7
      Adjustments affecting segment income     9.3         1.1         0.1
      Adjusted segment income                $58.1       $21.5       $36.8
      Adjusted segment margin                 16.0%        7.5%       13.3%


    For the fiscal nine months ended
     October 6, 2007
      Revenues from external customers      $890.4      $807.4      $732.9
      Intersegment revenues                  125.1         9.2        52.8
        Total revenues                     1,015.5       816.6       785.7

      Segment income (loss)                 $129.9       $17.6       $92.3
                                              12.8%        2.2%       11.7%

      Net interest expense
      Equity in earnings of
       unconsolidated affiliates

      Income from continuing operations
       before provision for income taxes


      Segment income (loss)                 $129.9       $17.6       $92.3
      Adjustments affecting segment income     9.5        37.9         1.4
      Adjusted segment income (loss)        $139.4       $55.5       $93.7
      Adjusted segment margin                 13.7%        6.6%       11.9%


    For the fiscal nine months ended
     September 30, 2006
      Revenues from external customers      $887.7      $887.4      $691.1
      Intersegment revenues                  112.7         3.0        38.5
        Total revenues                     1,000.4       890.4       729.6

      Segment income                        $135.6       $84.4       $75.3
                                              13.6%        9.5%       10.3%

      Loss on sale of Polo Jeans Company
       business
      Net interest expense
      Equity in earnings of unconsolidated
       affiliates

      Income from continuing operations
       before provision for income taxes


      Segment income                        $135.6       $84.4       $75.3
      Adjustments affecting segment income    16.9         1.8        14.9
      Adjusted segment income               $152.5       $86.2       $90.2
      Adjusted segment margin                 15.2%        9.7%       12.4%



                            JONES APPAREL GROUP, INC.
                               SEGMENT INFORMATION
                                   (UNAUDITED)

    All amounts in millions
                                                   Licensing,
                                                     Other &
                                          Retail  Eliminations Consolidated

    For the fiscal quarter ended
     October 6, 2007
      Revenues from external customers    $176.8       $15.6     $1,027.6
      Intersegment revenues                    -       (73.7)           -
        Total revenues                     176.8       (58.1)     1,027.6

      Segment income (loss)               $(15.3)     $(31.7)        28.8
                                            (8.7%)                    2.8%

      Net interest expense                                          (12.7)
      Reversal of losses on assets held
       for sale                                                      30.4
      Equity in earnings of
       unconsolidated affiliates                                      1.0

      Income from continuing operations
       before provision for income taxes                            $47.5


      Segment income (loss)               $(15.3)     $(31.7)       $28.8
      Adjustments affecting segment income   0.8        29.8         60.1
      Adjusted segment income (loss)      $(14.5)      $(1.9)       $88.9
      Adjusted segment margin               (8.2%)                    8.5%


    For the fiscal quarter ended
     September 30, 2006
      Revenues from external customers    $194.5       $14.9     $1,077.5
      Intersegment revenues                    -       (58.8)           -
        Total revenues                     194.5       (43.9)     1,077.5

      Segment income                        $3.8       $(7.7)       102.0
                                             2.0%                     9.5%

      Net interest expense                                          (10.1)
      Equity in earnings of
       unconsolidated affiliates                                      1.1

      Income from continuing operations
       before provision for income taxes                            $93.0


      Segment income                        $3.8       $(7.7)      $102.0
      Adjustments affecting segment income   0.9         1.3         12.7
      Adjusted segment income               $4.7       $(6.4)      $114.7
      Adjusted segment margin                2.4%                    10.6%


    For the fiscal nine months ended
     October 6, 2007
      Revenues from external customers    $541.9       $37.3     $3,009.9
      Intersegment revenues                    -      (187.1)           -
        Total revenues                     541.9      (149.8)     3,009.9

      Segment income (loss)               $(38.9)    $(130.8)        70.1
                                            (7.2%)                    2.3%

      Net interest expense                                          (40.0)
      Equity in earnings of
       unconsolidated affiliates                                      3.1

      Income from continuing operations
       before provision for income taxes                            $33.2


      Segment income (loss)               $(38.9)    $(130.8)       $70.1
      Adjustments affecting segment income   2.4        99.6        150.8
      Adjusted segment income (loss)      $(36.5)     $(31.2)      $220.9
      Adjusted segment margin               (6.7%)                    7.3%


    For the fiscal nine months ended
     September 30, 2006
      Revenues from external customers    $576.3       $37.4     $3,079.9
      Intersegment revenues                    -      (154.2)           -
        Total revenues                     576.3      (116.8)     3,079.9

      Segment income                       $19.1      $(32.5)       281.9
                                             3.3%                     9.2%

      Loss on sale of Polo Jeans
       Company business                                             (45.1)
      Net interest expense                                          (34.1)
      Equity in earnings of
       unconsolidated affiliates                                      2.9

      Income from continuing operations
       before provision for income taxes                           $205.6


      Segment income                       $19.1      $(32.5)      $281.9
      Adjustments affecting segment income   4.7         3.2         41.5
      Adjusted segment income              $23.8      $(29.3)      $323.4
      Adjusted segment margin                4.1%                    10.5%



                            JONES APPAREL GROUP, INC.
                         CONSOLIDATED OPERATING RESULTS
                                   (UNAUDITED)

    All amounts in millions except per share data
                                                      THIRD QUARTER
                                                  2007              2006

    Net sales                              $1,011.8   98.5%  $1,058.3   98.2%
    Licensing income (net)                     15.4    1.5%      14.2    1.3%
    Service and other revenue                   0.4    0.0%       5.0    0.5%

    Total revenues                          1,027.6  100.0%   1,077.5  100.0%

    Cost of goods sold                        701.1   68.2%     704.6   65.4%

    Gross profit                              326.5   31.8%     372.9   34.6%

    SG&A expenses                             286.2   27.9%     270.9   25.1%
    Trademark impairments                      11.5    1.1%         -      -
    Reversal of losses on assets held for
     sale                                     (30.4)  (3.0%)        -      -
    Loss on sale of Polo Jeans Company
     business                                     -      -          -      -

    Income from operations                     59.2    5.8%     102.0    9.5%

    Net interest expense and financing costs  (12.7)  (1.2%)    (10.1)  (0.9%)
    Equity in earnings of unconsolidated
     affiliates                                 1.0    0.1%       1.1    0.1%

    Income from continuing operations
     before taxes                              47.5    4.6%      93.0    8.6%
    (Benefit) provision for income taxes      (90.9)  (8.8%)     34.6    3.2%
    Income from continuing operations         138.4   13.5%      58.4    5.4%

    Income from discontinued operations,
     net of tax                               261.7   25.5%       4.6    0.4%

    Cumulative effect of change in
     accounting for share-based payments,
     net of tax                                   -      -          -      -

    Net income                               $400.1   38.9%     $63.0    5.8%

    Shares outstanding - diluted              100.7             112.4

    Earnings per share - diluted
      Income from continuing operations       $1.37             $0.52
      Income from discontinued operations     $2.60             $0.04
      Cumulative effect of change in
       accounting principle                      $-                $-
      Net income                              $3.97             $0.56

                    Percentages may not add due to rounding.



                            JONES APPAREL GROUP, INC.
                         CONSOLIDATED OPERATING RESULTS
                                   (UNAUDITED)

    All amounts in millions except per share data
                                                      NINE MONTHS
                                                 2007              2006

    Net sales                              $2,970.8   98.7%  $3,031.5   98.4%
    Licensing income (net)                     36.8    1.2%      35.5    1.2%
    Service and other revenue                   2.3    0.1%      12.9    0.4%

    Total revenues                          3,009.9  100.0%   3,079.9  100.0%

    Cost of goods sold                      2,028.1   67.4%   1,982.4   64.4%

    Gross profit                              981.8   32.6%   1,097.5   35.6%

    SG&A expenses                             831.2   27.6%     815.6   26.5%
    Trademark impairments                      80.5    2.7%         -      -
    Reversal of losses on assets held for
     sale                                         -      -          -      -
    Loss on sale of Polo Jeans Company
     business                                     -      -       45.1    1.5%

    Income from operations                     70.1    2.3%     236.8    7.7%

    Net interest expense and financing
     costs                                    (40.0)  (1.3%)    (34.1)  (1.1%)
    Equity in earnings of unconsolidated
     affiliates                                 3.1    0.1%       2.9    0.1%

    Income from continuing operations
     before taxes                              33.2    1.1%     205.6    6.7%
    (Benefit) provision for income taxes      (98.5)  (3.3%)     96.2    3.1%
    Income from continuing operations         131.7    4.4%     109.4    3.6%

    Income from discontinued operations,
     net of tax                               269.2    8.9%      14.2    0.5%

    Cumulative effect of change in
     accounting for share-based payments,
     net of tax                                   -      -        1.9    0.1%

    Net income                               $400.9   13.3%    $125.5    4.1%

    Shares outstanding - diluted              106.3             113.8

    Earnings per share - diluted
      Income from continuing operations       $1.24             $0.96
      Income from discontinued operations     $2.53             $0.12
      Cumulative effect of change in
       accounting principle                      $-             $0.02
      Net income                              $3.77             $1.10

                    Percentages may not add due to rounding.



                            JONES APPAREL GROUP, INC.
                         CONSOLIDATED OPERATING RESULTS
                                   (UNAUDITED)

    As required by the Securities and Exchange Commission Regulation G, the
    following table contains information regarding the non-GAAP adjustments
    used by the Company in the presentation of its financial results:

    All amounts in millions
     except per share data         THIRD QUARTER           NINE MONTHS
                                  2007       2006        2007        2006

    Income from continuing
     operations (as reported)    $138.4      $58.4      $131.7      $109.4
    (Benefit) provision for
     income taxes                 (90.9)      34.6       (98.5)       96.2
    Loss on sale of Polo Jeans
     Company business (a)             -          -           -        45.1
    Reversal of losses on assets
     held for sale (b)            (30.4)         -           -           -
    Items affecting segment
     income:
      Trademark impairments (c)    11.5          -        80.5           -
      Severance and other
       expenses related to
       strategic review of
       operations, and certain
       other items (d)             48.6       12.7        70.3        41.5
    Adjusted income from
     continuing operations
     before taxes                  77.2      105.7       184.0       292.2
    Adjusted provision for
     income taxes                  25.5       39.3        63.7       108.1
    Adjusted income from
     continuing operations        $51.7      $66.4      $120.3      $184.1

    Earnings per share from
     continuing operations -
     diluted (as reported)        $1.37      $0.52       $1.24       $0.96
    (Benefit) provision for
     income taxes                 (0.90)      0.31       (0.93)       0.85
    Loss on sale of Polo Jeans
     Company business (a)             -          -           -        0.40
    Reversal of losses on assets
     held for sale (b)            (0.30)         -           -           -
    Items affecting segment
     income:
      Trademark impairments (c)    0.11          -        0.76           -
      Severance and other
       expenses related to
       strategic review of
       operations, and certain
       other items (d)             0.48       0.11        0.66        0.36
    Adjusted income from
     continuing operations
     before taxes                  0.76       0.94        1.73        2.57
    Adjusted provision for
     income taxes                  0.25       0.35        0.60        0.95
    Adjusted earnings per share
     from continuing
     operations - diluted         $0.51      $0.59       $1.13       $1.62


    Breakdown of items affecting
     segment income by segment:
      Wholesale better apparel     $1.0       $9.3        $9.5       $16.9
      Wholesale moderate apparel   28.0        1.1        37.9         1.8
      Wholesale footwear and
       accessories                  0.5        0.1         1.4        14.9
      Retail                        0.8        0.9         2.4         4.7
      Licensing, other &
       eliminations                29.8        1.3        99.6         3.2
      Total                       $60.1      $12.7      $150.8       $41.5

    Adjusted segment margins
      Wholesale better apparel     12.5%      16.0%       13.7%       15.2%
      Wholesale moderate apparel    6.8%       7.5%        6.6%        9.7%
      Wholesale footwear and
       accessories                 14.1%      13.3%       11.9%       12.4%
      Retail                       (8.2%)      2.4%       (6.7%)       4.1%
      Total                         8.5%      10.6%        7.3%       10.5%


    (a) Represents the net loss recorded in relation to the settlement of the
        litigation with Polo Ralph Lauren Corporation and sale of our Polo
        Jeans Company operations to Polo Ralph Lauren Corporation in February
        2006.
    (b) Represents the loss recorded relating to the adjustment of certain
        assets to their net realizable value in anticipation of the sale of
        certain moderate sportswear brands.
    (c) Represents the impairments recorded in accordance with SFAS No. 142,
        resulting from the shutdown of certain of our moderate sportswear
        brands.
    (d) Represents certain items and charges incurred in relation to the
        overall strategic review of operations, inclusive of the charges
        related to the closure of our Stein Mart leased shoe departments as
        announced in May 2006.



                            JONES APPAREL GROUP, INC.
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)

    All amounts in millions

                                                  October 6,     September 30,
                                                     2007             2006
    ASSETS

    CURRENT ASSETS:
      Cash and cash equivalents                     $109.0              $29.9
      Accounts receivable, net of allowances of
      $39.8 and $37.4 for doubtful accounts,
      discounts, returns and co-op advertising       505.9              524.1
      Inventories                                    590.3              552.1
      Assets held for sale                             5.1              207.6
      Deferred taxes                                  57.3               35.8
      Other current assets                            58.5               67.2
        TOTAL CURRENT ASSETS                       1,326.1            1,416.7

    Property, plant and equipment, at
     cost, less accumulated depreciation
     and amortization                                297.5              273.8
    Goodwill                                       1,051.9            1,493.2
    Other intangibles, less accumulated
     amortization                                    626.1              759.4
    Deferred taxes                                     6.3                  -
    Assets held for sale                                 -              404.4
    Other assets                                      53.8               50.8

                                                  $3,361.7           $4,398.3

    LIABILITIES AND STOCKHOLDERS' EQUITY

    CURRENT LIABILITIES:
      Short-term borrowings                             $-             $191.2
      Current portion of capital lease obligations     4.5                4.0
      Accounts payable                               190.9              234.3
      Liabilities related to assets held for sale        -               90.1
      Income taxes payable                            55.5               61.0
      Accrued expenses and other current liabilities 165.9              137.2
        TOTAL CURRENT LIABILITIES                    416.8              717.8

    NONCURRENT LIABILITIES:
      Long-term debt and obligation under
       capital leases                                779.0              786.2
      Deferred taxes                                     -              160.6
      Liabilities related to assets held for sale        -               93.2
      Other                                           72.3               66.9
        TOTAL NONCURRENT LIABILITIES                 851.3            1,106.9
        TOTAL LIABILITIES                          1,268.1            1,824.7

    STOCKHOLDERS' EQUITY                           2,093.6            2,573.6

                                                  $3,361.7           $4,398.3



                            JONES APPAREL GROUP, INC.
                            STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

    All amounts in millions                           Nine Months Ended
                                                 October 6,      September 30,
                                                    2007              2006

    CASH FLOWS FROM OPERATING ACTIVITIES:
      Net Income                                   $400.9             $125.5
      Less: Income from discontinued
       operations                                  (269.2)             (14.2)
        Cumulative effect of change in
         accounting principle                           -               (1.9)
     Income from continuing operations              131.7              109.4

     Adjustments to reconcile net income to
      net cash (used in) provided by operating
      activities, net of acquisitions and
      divestitures:
       Loss on sale of Polo Jeans Company business      -               45.1
       Amortization expense in connection with
        employee stock options and restricted stock  12.3               10.2
       Depreciation and other amortization           55.9               54.1
       Trademark impairments                         80.5                  -
       Equity in earnings of unconsolidated
        affiliates                                   (3.1)              (2.9)
       Provision for losses on accounts receivable    2.3               (0.5)
       Deferred taxes                               (18.4)              27.4
       Other items, net                               1.1                0.7
       Changes in operating assets and liabilities:
         Accounts receivable                       (148.5)            (109.2)
         Inventories                                (56.7)             (11.6)
         Prepaid expenses and other current assets    8.4               (4.4)
         Other assets                                 0.9                2.4
         Accounts payable                           (88.0)              11.7
         Income taxes payable                      (106.9)               8.6
         Accrued expenses and other current
          liabilities                                17.7                9.8
        Other liabilities                             0.1                2.4
        Total adjustments                          (242.4)              43.8
     Net cash (used in) provided by operating
      activities of continuing operations          (110.7)             153.2
     Net cash provided by operating activities
      of discontinued operations                     38.9                8.0
     Net cash (used in) provided by operating
      activities                                    (71.8)             161.2

    CASH FLOWS FROM INVESTING ACTIVITIES:
      Proceeds from sale of Barneys, net
       of cash sold and selling costs               858.7                  -
      Net proceeds from sale of Polo
       Jeans Company business                           -              350.6
      Capital expenditures                          (79.0)             (70.4)
      Other                                           2.8                0.1
      Net cash provided by investing
       activities of continuing operations          782.5              280.3
      Net cash used in investing
       activities of discontinued operations        (40.5)             (45.0)
      Net cash provided by investing activities     742.0              235.3

    CASH FLOWS FROM FINANCING ACTIVITIES:
      Net (repayments) borrowings under
       credit facilities                           (100.0)              61.7
      Redemption at maturity of 7.875%
       Senior Notes                                     -             (225.0)
      Principal payments on capitalized leases       (2.9)              (3.2)
      Purchases of treasury stock                  (496.9)            (211.9)
      Dividends paid                                (45.3)             (40.7)
      Net cash advances to discontinued operations  (21.8)             (34.4)
      Proceeds from exercise of employee
       stock options                                 11.1               19.3
      Excess tax benefits from share-based
       payment arrangements                           1.6                2.3
      Net cash used in financing activities
       of continuing operations                    (654.2)            (431.9)
      Net cash provided by financing activities
       of discontinued operations                    18.0               34.4
      Net cash used in financing activities        (636.2)            (397.5)

    EFFECT OF EXCHANGE RATES ON CASH                  3.5                0.4

    NET INCREASE (DECREASE) IN CASH AND
     CASH EQUIVALENTS                                37.5               (0.6)

    CASH AND CASH EQUIVALENTS, BEGINNING,
     including $7.2 and $6.9 reported
     under assets held for sale                      71.5               34.9

    CASH AND CASH EQUIVALENTS, ENDING,
     including $4.4 reported under assets
     held for sale in 2006                         $109.0              $34.3

SOURCE Jones Apparel Group, Inc.

CONTACT: Investors, John T. McClain,
Chief Financial Officer of Jones Apparel Group, Inc., +1-212-642-3860,
or Media, Joele Frank, or Sharon Stern,
both of Joele Frank, Wilkinson Brimmer Katcher, +1-212-355-4449,
both for Jones Apparel Group, Inc.
Web site: http://www.jny.com
(JNY)