Exhibit 99.1 Pier 1 Imports Reports Fiscal 2005 First Quarter Earnings; Provides Sales and Earnings Guidance for Second Quarter FORT WORTH, Texas--(BUSINESS WIRE)--June 15, 2004--Pier 1 Imports, Inc. (NYSE:PIR) today reported diluted earnings per share of $0.13 for the first quarter ended May 29, 2004, compared to $0.21 per diluted share for the year-ago period. Sales for the first quarter were $432,027,000, a 7.3% increase over last year's $402,712,000, and first fiscal quarter comparable store sales declined 1.8%. Net income was $11,737,000, compared to last year's net income of $19,062,000. Marvin J. Girouard, the Company's Chairman and Chief Executive Officer, commented, "Even though the first quarter started out positive, sales slowed after the Easter holiday and remained weak. We were disappointed with our performance for the quarter. After identifying several reasons for Pier 1's soft sales and traffic, including less effective advertising, merchandising issues, and inconsistent store performance in certain areas of the country, we are developing strategies, both near- and longer-term, designed to drive customer traffic, increase conversion rates and gain market share. "June's Wicker Seating Sale began last weekend and a new Thom Filicia television commercial begins airing in July. The 4th of July holiday weekend sales will primarily benefit the fiscal month of July, as will the summer clearance that starts with our 'One Big Sale' newspaper insert the first weekend of the month. Additionally, we anticipate positive customer response from the new transitional assortment of back-to-college merchandise. "As we come off the disappointing first quarter and begin the second quarter of the fiscal year, we continue to manage the Company's cash from operations, control expenses and prudently buy back our stock. We will continue to react quickly as the business changes and remain committed to achieving higher sales and profitability, while increasing shareholder value." Diluted earnings per share for the second quarter are projected to be in a range of $0.12 to $0.14 per share, based on the following projections: -- Second quarter comparable store sales in a range of -2% to -4%, -- Second quarter merchandise margins in a range of 53.4% to 53.7% versus 53.9% last year, due to a higher percentage of promotional sales, -- As a percentage of sales, second quarter fixed store occupancy costs combined with merchandise margins resulting in gross profit in a range of 37.5% to 38.1% versus 39.5% last year, and -- De-leveraging of selling, general and administrative expenses, as a percent of sales, in a range of 30.5% to 30.8% for the second quarter, versus 29.9% in the year-ago period. The Company will host a conference call to discuss fiscal 2005 first quarter earnings and second quarter projections at 10:00 a.m. Central Time today. A web cast is available on our web site at www.pier1.com linking through to the "Investor Relations" page and the "Events" page, or you can dial into the conference at 706-643-0435, ID 5456657. The teleconference will be held in a "listen-only" mode for all participants other than the Company's current sell-side and buy-side investment professionals. The Company will hold its annual shareholders' meeting at 10:00 a.m. Central Time on June 25, 2004, in the Trinity Room of the Fort Worth Club, Fort Worth, Texas. Any forward-looking projections or statements made in this press release should be considered in conjunction with the cautionary statements contained in the Company's most recently filed Form 10-K for fiscal year 2004. Management's expectations and assumptions regarding planned store openings, financing of Company obligations from operations and other future results are subject to risks, uncertainties and other factors that could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements. Risks and uncertainties that may affect Company operations and performance include, among others, the effects of terrorist attacks or other acts of war, conflicts or war involving the United States or its allies or trading partners, labor strikes, weather conditions that may affect sales, volatility of fuel and utility costs, the general strength of the economy and levels of consumer spending, consumer confidence, the availability of new sites for expansion along with sufficient labor to facilitate growth, the strength of new home construction and sales of existing homes, the availability and proper functioning of technology and communications systems supporting the Company's key business processes, the ability of the Company to import merchandise from foreign countries without significantly restrictive tariffs, duties or quotas and the ability of the Company to source, ship and deliver items from foreign countries to its U.S. distribution centers at reasonable prices and rates and in a timely fashion. The Company assumes no obligation to update or revise its forward-looking statements even if experience or future changes make it clear that any projected results expressed or implied will not be realized. Pier 1 Imports, Inc. is North America's largest specialty retailer of imported decorative home furnishings and gifts with Pier 1 Imports(R) stores in 50 states, Puerto Rico, Canada, and Mexico; The Pier(R) stores primarily in the United Kingdom; and Cargokids(R) stores. Pier 1 Imports, Inc. -------------------- COMPARATIVE OPERATING RESULTS FOR THE THREE MONTHS ENDED MAY 29, 2004 AND MAY 31, 2003 (in thousands except per share amounts) (unaudited) Three Months Ended May 29, May 31, 2004 2003 ------------ ------------ Net Sales $432,027 $402,712 ============ ============ Net Income $11,737 $19,062 ============ ============ Earnings Per Share: Basic $0.13 $0.21 ============ ============ Diluted $0.13 $0.21 ============ ============ Pier 1 Imports, Inc. -------------------- CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands except per share amounts) (unaudited) Three Months Ended May 29, May 31, 2004 2003 ------------ ------------ Net sales $432,027 $402,712 Operating costs and expenses: Cost of sales (including buying and store occupancy costs) 260,045 234,515 Selling, general and administrative expenses 139,903 125,778 Depreciation and amortization 13,538 12,161 ------------ ------------ 413,486 372,454 ------------ ------------ Operating income 18,541 30,258 Nonoperating (income) and expenses: Interest and investment income (469) (637) Interest expense 352 637 ------------ ------------ (117) -- ------------ ------------ Income before income taxes 18,658 30,258 Provision for income taxes 6,921 11,196 ------------ ------------ Net income $11,737 $19,062 ============ ============ Earnings per share: Basic $0.13 $0.21 ============ ============ Diluted $0.13 $0.21 ============ ============ Average shares outstanding during period: Basic 88,215 90,145 ============ ============ Diluted 90,517 92,198 ============ ============ Pier 1 Imports, Inc. -------------------- CONSOLIDATED BALANCE SHEETS (in thousands except per share amounts) (unaudited) May 29, February 28, May 31, 2004 2004 2003 ----------- ------------ ---------- ASSETS Current assets: Cash, including temporary investments of $144,427, $208,984 and $204,632, respectively $156,026 $225,101 $219,679 Beneficial interest in securitized receivables 47,749 44,331 42,311 Other accounts receivable, net 11,929 14,226 10,420 Inventories 384,179 373,870 338,508 Prepaid expenses and other current assets 42,538 40,623 44,702 ----------- ------------ ---------- Total current assets 642,421 698,151 655,620 Properties, net 302,766 290,420 230,165 Other assets 63,132 63,602 55,968 ----------- ------------ ---------- $1,008,319 $1,052,173 $941,753 =========== ============ ========== LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Current portion of long-term debt $-- $-- $6,000 Accounts payable 96,004 100,640 79,451 Gift cards and other deferred revenue 53,081 59,385 45,011 Accrued income taxes payable 2,895 25,982 7,141 Other accrued liabilities 91,891 93,881 79,748 ----------- ------------ ---------- Total current liabilities 243,871 279,888 217,351 Long-term debt 19,000 19,000 19,000 Other noncurrent liabilities 71,889 69,654 62,809 Shareholders' equity: Common stock, $1.00 par, 500,000,000 shares authorized, 100,779,000 issued 100,779 100,779 100,779 Paid-in capital 145,596 145,384 144,262 Retained earnings 633,931 630,997 553,434 Cumulative other comprehensive income (loss) 501 1,667 (278) Less -- 13,016,000, 12,473,000 and 10,955,000 common shares in treasury, at cost, respectively (207,248) (195,196) (155,604) ----------- ------------ ---------- 673,559 683,631 642,593 ----------- ------------ ---------- $1,008,319 $1,052,173 $941,753 =========== ============ ========== Pier 1 Imports, Inc. -------------------- CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited) Three Months Ended May 29, May 31, 2004 2003 --------- ---------- Cash flow from operating activities: Net income $11,737 $19,062 Adjustments to reconcile to net cash provided by operating activities: Depreciation and amortization 17,399 15,247 Loss on disposal of fixed assets 63 219 Deferred compensation 1,939 1,785 Lease termination expense 609 -- Tax benefit from options exercised by employees 446 549 Other (773) 1,397 Changes in cash from: Inventories (10,309) (5,158) Other accounts receivable, prepaid expenses and other current assets (2,483) (2,534) Accounts payable and accrued expenses (12,720) (12,962) Accrued income taxes payable (23,087) (18,657) Other noncurrent assets (22) (807) --------- ---------- Net cash used in operating activities (17,201) (1,859) --------- ---------- Cash flow from investing activities: Capital expenditures (27,363) (17,914) Proceeds from disposition of properties 44 23,487 Net change in restricted cash -- (500) Beneficial interest in securitized receivables (3,418) (2,373) --------- ---------- Net cash (used in) provided by investing activities (30,737) 2,700 --------- ---------- Cash flow from financing activities: Cash dividends (8,803) (5,404) Purchases of treasury stock (14,596) (20,490) Proceeds from stock options exercised, stock purchase plan and other, net 2,262 3,008 Repayments of long-term debt -- (390) --------- ---------- Net cash used in financing activities (21,137) (23,276) --------- ---------- Change in cash and cash equivalents (69,075) (22,435) Cash and cash equivalents at beginning of period 225,101 242,114 --------- ---------- Cash and cash equivalents at end of period $156,026 $219,679 ========= ========== CONTACT: Pier 1 Imports, Inc., Fort Worth Cary Turner, 817-252-8400