Exhibit 99.1 Pier 1 Imports, Inc. Reports Second Quarter Financial Results FORT WORTH, Texas--(BUSINESS WIRE)--Sept. 20, 2007--Pier 1 Imports, Inc. (NYSE:PIR) today announced a net loss from continuing operations of $43.4 million or $0.49 per share for the second quarter ended September 1, 2007 versus a net loss of $73.1 million or $0.84 per share for the year ago period. Total sales declined 7.0% for the second fiscal quarter to $344.6 million from $370.7 million in the year-ago quarter. Comparable store sales, which exclude Pier 1 Kids, clearance stores and e-commerce, declined 3.6% for the quarter. Merchandise Margin and Gross Profit Merchandise margins in the second quarter were 47% of sales. Historically, the second quarter has the lowest merchandise margins of the year as a result of the semi-annual clearance event in June and July. In addition, margins for the quarter were further reduced by an estimated 200 basis points as a result of the aggressive liquidation of Pier 1 Kids, e-commerce, clearance and the remaining modern craftsman merchandise. During the month of August, when the Company had no unusual promotional discounting activities, merchandise margins were approximately 52% excluding Pier 1 Kids, e-commerce and clearance stores and were comparable to last year. Store occupancy expense for the second quarter decreased $2.5 million from the year ago period. Selling, General and Administrative Expenses Selling, general and administrative expenses for the second quarter were $35.6 million less than the year ago period, and were 34.1% of sales compared to 41.3% of sales last year. The primary contributors to the decrease in on-going costs were savings of approximately $14.0 million in marketing expense, $13.9 million in payroll, and $4.8 million in other general administrative costs when compared to the same period last year. During the second quarter, selling, general and administrative expenses also included $7.4 million in special charges compared to $10.3 million reported in the same period last year, a decrease of $2.9 million. The following table shows these charges in each of the periods presented. Excluding the impact of these charges, adjusted selling, general and administrative expenses for the second quarter declined $32.7 million from the year ago period and for the year declined $52.5 million when compared to the first six months of fiscal 2007. Reconciled Selling, General and Administrative Expenses ($millions) 2nd Qtr 2nd Qtr YTD YTD YTD FY08 FY07 FY08 FY07 (Savings) ------- ------- ------ ------ ---------- SG&A Expense, less: $117.5 $153.1 $249.6 $300.7 ($51.1) Lease Termination Charges 3.6 1.5 4.8 2.0 2.8 Impairment Charges 2.0 3.1 4.2 5.1 (0.9) Litigation Settlements - 4.6 - 4.6 (4.6) Pier 1 Kids Relocation - 0.7 - 0.7 (0.7) Severance / Outplacement Costs 1.8 0.4 5.3 0.5 4.8 ------- ------- ------ ------ ---------- Adjusted SG&A Expense $110.1 $142.8 $235.3 $287.8 ($52.5) ======= ======= ====== ====== ========== As the Company continues to improve efficiency and simplify all aspects of the organizational structure, management expects to realize additional savings throughout the balance of this year, and estimates the savings to be at least $100 million for the year. On an annualized basis, the on-going savings are estimated to be $150 million, as previously announced. Return to Profitability and Beyond Alex W. Smith, the Company's President and Chief Executive Officer, said, "I am delighted that our strenuous efforts to simplify our business and drive out costs are already significantly improving our bottom line. We know that if we continue to focus on execution of our six business priorities, we will be able to reverse five years of deteriorating trends and return to profitability and beyond. "As we head into the very important holiday selling season, our energies are concentrated on generating sales with sustainable, normalized margins. I look forward to updating you in more detail on our conference call later today." Conference Call Information The Company will host a conference call to discuss the 2008 second quarter results at 10:00 a.m. Central Time today. A web cast is available on the Company's website at www.pier1.com linking through to the "Investor Relations" page and the "Events" page, or you can dial into the conference at 1-800-498-7872 or if international dial 1-706-643-0435 and the conference ID number is 17087229. The teleconference will be held in a "listen-only" mode for all participants other than the Company's current sell-side analysts and buy-side investors. The replay will be available at about 12:00 p.m. (Central) for 24 hours and replay access can be dialed at 1-800-642-1687 or if international dial 1-706-645-9291 and reference the conference ID number 17087229. Financial Disclosure Advisory This release references non-GAAP selling, general and administrative expense information that excludes 1) lease termination charges, 2) impairment charges, 3) charges for litigation settlements, 4) the relocation of Pier 1 Kids, and 5) severance and outplacement costs. The Company believes that the non-GAAP financial measures allow management and investors to understand and compare the Company's operating results in a more consistent manner for the second quarter and first half of fiscal 2008. These non-GAAP measures should be considered supplemental and not a substitute for the Company's financial results that are recorded in accordance with generally accepted accounting principles for the periods presented. Management's expectations and assumptions regarding 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 included in this press release. Any forward-looking projections or statements should be considered in conjunction with the cautionary statements and risks contained in the Company's annual report filed on Form 10-K. Refer to the Company's most recent SEC filings for any updates concerning these and other risks and uncertainties that may affect the Company's operations and performance. 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 the original global importer and is North America's largest specialty retailer of imported decorative home furnishings and gifts. Information about the Company is available on www.pier1.com. Pier 1 Imports, Inc. - ---------------------------------------------------------------------- CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands except per share amounts) (unaudited) Three Months Ended Six Months Ended September August September August 1, 26, 1, 26, 2007 2006 2007 2006 --------- --------- --------- --------- Net sales $344,566 $370,698 $700,941 $746,790 Operating costs and expenses: Cost of sales (including buying and store occupancy costs) 257,042 265,201 526,239 514,041 Selling, general and administrative expenses 117,457 153,145 249,581 300,728 Depreciation and amortization 10,444 13,604 21,002 27,228 --------- --------- --------- --------- 384,943 431,950 796,822 841,997 --------- --------- --------- --------- Operating loss (40,377) (61,252) (95,881) (95,207) Nonoperating (income) and expenses: Interest and investment income (2,438) (2,795) (5,370) (5,708) Interest expense 4,000 3,444 7,957 6,895 Other income (405) - (653) - --------- --------- --------- --------- 1,157 649 1,934 1,187 --------- --------- --------- --------- Loss from continuing operations before income taxes (41,534) (61,901) (97,815) (96,394) Income tax expense (benefit) 1,875 11,158 1,972 (570) --------- --------- --------- --------- Loss from continuing operations (43,409) (73,059) (99,787) (95,824) Discontinued operations: Loss from discontinued operations - - - (638) Income tax benefit - - - (231) --------- --------- --------- --------- Loss from discontinued operations - - - (407) Net loss ($43,409) ($73,059) ($99,787) ($96,231) ========= ========= ========= ========= Loss per share from continuing operations: Basic and diluted ($0.49) ($0.84) ($1.14) ($1.09) ========= ========= ========= ========= Loss per share from discontinued operations: Basic and diluted - - - ($0.01) ========= ========= ========= ========= Loss per share: Basic and diluted ($0.49) ($0.84) ($1.14) ($1.10) ========= ========= ========= ========= Average shares outstanding during period: Basic and diluted 88,000 87,307 87,898 87,201 ========= ========= ========= ========= Pier 1 Imports, Inc. - ---------------------------------------------------------------------- CONSOLIDATED BALANCE SHEETS (in thousands except per share amounts) (unaudited) September 1, March 3, August 26, 2007 2007 2006 ------------- --------- ----------- ASSETS Current assets: Cash and cash equivalents, including temporary investments of $112,468, $160,721 and $140,708, respectively $121,872 $167,178 $150,253 Beneficial interest in securitized receivables - - 44,928 Other accounts receivable, net 20,533 21,437 16,246 Inventories 374,468 360,063 404,117 Income tax receivable 15,143 34,966 43,344 Prepaid expenses and other current assets 47,318 50,324 78,115 ------------- --------- ----------- Total current assets 579,334 633,968 737,003 Properties, net 212,623 239,548 282,938 Other noncurrent assets 46,524 42,954 41,165 ------------- --------- ----------- $838,481 $916,470 $1,061,106 ============= ========= =========== LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts payable $125,253 $95,609 $125,404 Gift cards and other deferred revenue 64,318 66,130 63,482 Accrued income taxes payable 3,120 3,305 2,106 Other accrued liabilities 102,321 119,541 129,631 ------------- --------- ----------- Total current liabilities 295,012 284,585 320,623 Long-term debt 184,000 184,000 184,000 Other noncurrent liabilities 97,321 86,768 75,950 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 125,663 130,416 127,276 Retained earnings 232,318 337,178 468,515 Cumulative other comprehensive income (loss) 3,012 2,408 (2,473) Less -- 12,359,000, 12,981,000 and 13,223,000 common shares in treasury, at cost, respectively (199,624) (209,664) (213,564) 262,148 361,117 480,533 ------------- --------- ----------- $838,481 $916,470 $1,061,106 ============= ========= =========== Pier 1 Imports, Inc. - ---------------------------------------------------------------------- CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (unaudited) Six Months Ended September August 1, 26, 2007 2006 --------- --------- Cash flow from operating activities: Net loss $(99,787) $(96,231) Adjustments to reconcile to net cash used in operating activities: Depreciation and amortization 27,172 32,519 (Gain) loss on disposal of fixed assets (1,404) 200 Loss on impairment of fixed assets and long- lived assets 4,164 5,063 Stock-based compensation expense 3,182 3,270 Deferred compensation 1,891 4,727 Lease termination expense 4,820 2,005 Deferred income taxes - 24,613 Other 281 (2,154) Changes in cash from: Sale of receivables in exchange for beneficial interest in securitized receivables - (14,900) Inventories (14,405) (34,297) Other accounts receivable, prepaid expenses and other current assets (6,066) (15,701) Income tax receivable 24,474 (25,237) Accounts payable and accrued expenses 2,488 20,168 Accrued income taxes payable 434 (2,794) Other noncurrent assets 305 469 Other noncurrent liabilities (586) (938) --------- --------- Net cash used in operating activities (53,037) (99,218) --------- --------- Cash flow from investing activities: Capital expenditures (2,665) (18,711) Proceeds from disposition of properties 3,505 58 Proceeds from sale of discontinued operations - 11,601 Proceeds from sale of restricted investments 6,373 217 Purchase of restricted investments (589) (2,000) Collections of principal on beneficial interest in securitized receivables - 19,972 --------- --------- Net cash provided by investing activities 6,624 11,137 --------- --------- Cash flow from financing activities: Cash dividends - (17,475) Proceeds from stock options exercised, stock purchase plan and other, net 2,105 2,877 Debt issuance costs (998) (283) --------- --------- Net cash provided by (used in) financing activities 1,107 (14,881) --------- --------- Change in cash and cash equivalents (45,306) (102,962) Cash and cash equivalents at beginning of period (including cash held for sale of $0 and $7,100, respectively) 167,178 253,215 Cash and cash equivalents at end of period $121,872 $150,253 ========= ========= CONTACT: Pier 1 Imports, Inc., Fort Worth Cary Turner, 817-252-8400