10-Q 1 y88081qe10vq.txt FORM 10-Q Form 10-Q SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 (Mark One) [X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934. For the quarterly period ended May 24, 2003 OR [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934. For the transition period from to Commission file number 1-9637. LILLIAN VERNON CORPORATION -------------------------- (Exact Name of Registrant as Specified in its Charter) Delaware 13-2529859 --------------------------------- ----------------------------------- (State or other jurisdiction IRS Employer Identification Number) of incorporation or organization) 1 Theall Road, Rye, New York 10580 --------------------------------------------------- (Address of principal executive offices) (Zip Code) 914-925-1200 --------------------------------------------------- (Registrant's telephone number, including area code) Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days. Yes X No ____ ------- Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2). Yes ____ No X ------- Number of shares outstanding of each of the issuer's classes of common stock: 8,430,599 Shares of Common Stock, $.01 par value, as of July 1, 2003. LILLIAN VERNON CORPORATION AND SUBSIDIARIES Form 10-Q May 24, 2003

~~NOVEMBER~~Part ~~23,~~I. ~~NOVEMBER~~Financial ~~24,~~Information ~~FEBRUARY~~Page ~~23,~~# ~~2002~~Item ~~2001 2002 ASSETS ----------- ------------ ------------ Current assets: Cash and cash equivalents~~ 1.~~............................................~~ $Consolidated ~~9,248~~Balance $Sheets ~~10,393~~as ~~$ 24,894 Accounts receivable, net~~ of ~~allowances~~May ~~of $447~~24, ~~$460~~2003, ~~and~~May ~~$534~~25, ~~respectively~~2002 ....................................... 20,153 21,431 14,956 Merchandise inventories ............................................... 37,105 46,531 26,618 Deferred income taxes ................................................. -- -- 293 Prepayments and ~~other~~February ~~current assets .................................. 5~~22,~~447~~ ~~13,148~~2003 ~~8,081~~(unaudited) ~~---------~~3 ~~---------~~Consolidated ~~---------~~Statements ~~Total~~of ~~current~~Operations ~~assets~~for ~~.........................................~~the ~~71,953~~quarters ~~91,503~~ended ~~74,842~~May ~~Property~~24, ~~plant~~2003 and ~~equipment,~~May ~~net ...................................... 29~~25,~~659~~ ~~31,942~~2002 ~~30,798~~(unaudited) ~~Deferred~~4 ~~catalog~~Consolidated ~~costs~~Statements ~~..................................................~~of ~~20,949~~Cash ~~22,398~~Flows ~~6,445~~for ~~Deferred~~the ~~income~~quarters ~~taxes~~ended ~~...................................................~~May 824,~~988~~ --2003 1,113 Other assets ............................................................ 5,925 8,249 7,559 --------- --------- --------- Total ........................................................ $ 137,474 $ 154,092 $ 120,757 --------- --------- --------- LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Trade accounts payable and ~~accrued~~May ~~expenses ........................... $ 30~~25,~~243~~ $2002 ~~33,714~~(unaudited) $5 ~~19,176~~Notes ~~Cash~~to ~~overdrafts~~Consolidated ~~.......................................................~~Financial ~~3,560~~Statements ~~256~~(unaudited) 489 Customer deposits ..................................................... 15,023 15,017 2,897 Deferred income taxes ................................................. 3,061 3,166 -- --------- --------- --------- Total current liabilities .................................... 51,887 52,153 22,562 Other liabilities ....................................................... 8,241 5,952 6~~,782~~ -~~--------~~12 ~~---------~~Item ~~--------- Total liabilities~~ 2.~~...........................................~~ ~~60,128 58,105 29,344 --------- --------- --------- Stockholders~~Management's ~~equity:~~Discussion ~~Preferred~~and ~~stock,~~Analysis ~~$.01~~of ~~par~~Financial ~~value;~~Condition ~~2,000,000 shares authorized; no shares issued~~ and ~~outstanding~~Results ~~.................~~of --Operations 12--17 --Item ~~Common stock, $~~3.01 ~~par~~Quantitative ~~value; 100,000,000 shares authorized; issued - 10,386,324 shares, 10,389,674 shares~~ and ~~10,389,674~~Qualitative ~~shares,~~Disclosures ~~respectively~~About ~~.........................~~Market ~~104~~Risk ~~104 104 Additional paid~~17-in18 ~~capital~~Item 4.~~...........................................~~ ~~31,332~~Controls ~~31,332~~and ~~31,332~~Procedures ~~Retained~~18 ~~earnings~~Part II.~~....................................................~~ ~~71,924~~Other ~~92,167~~Information ~~87,387~~18 ~~Accumulated~~Item ~~other comprehensive losses, net of taxes~~ 6.~~.................~~ ~~(904)~~Exhibits ~~(1,736) (1,500) Treasury stock, at cost -2,027,698 shares, 2,071,520 shares~~ and ~~2,088,731~~Reports ~~shares,~~on ~~respectively~~Form ~~........................... (25,110) (25,880) (25,910)~~ 8-~~--------~~K ~~---------~~18 ~~---------~~Signatures ~~Total~~19 ~~stockholders~~Officers' ~~equity~~Certifications ~~................................... 77,346 95,987 91,413~~ 20-~~--------~~21 Sarbanes-~~--------~~Oxley ~~---------~~Act ~~Total~~Section ~~........................................................~~906 $Certification ~~137,474 $ 154,092 $ 120,757 --------- --------- --------- See Notes to Consolidated Financial Statements Page 3 of 21~~22

Page 2 of 22 PART I. FINANCIAL INFORMATION ITEM 1. FINANCIAL STATEMENTS LILLIAN VERNON CORPORATION AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (DOLLARS IN THOUSANDS) (UNAUDITED)

~~THIRD~~MAY ~~QUARTER~~24, ~~ENDED~~MAY ~~NINE~~25, ~~MONTHS~~FEBRUARY ~~ENDED~~22, ASSETS 2003 2002 2003 ------ ---- ----~~---------------~~ ----~~-------------------------~~ ~~NOVEMBER~~Current assets: Cash and cash equivalents $ 23,457 ~~NOVEMBER~~$ 27,000 $ 24,218 ~~NOVEMBER~~Accounts 23receivable, ~~NOVEMBER~~net of allowances of $336, $290, and $509, respectively 5,173 6,643 14,455 Merchandise inventories 21,916 24,717 ~~2002~~17,135 ~~2001~~Deferred ~~2002~~income ~~2001~~taxes ~~-----------~~488 268 621 Prepayments and other current assets 4,000 8,012 3,269 ----------- ----------- ----------- ~~Revenues~~Total ~~.....................................................~~current $assets 7855,~~333~~034 ~~$ 87~~66,~~022~~640 ~~$ 151~~59,~~279~~698 ~~$ 163~~Property,~~543~~ ~~Costs~~plant and ~~expenses: Product and delivery costs .............................. 44~~equipment,~~747~~ ~~48,281~~net 9125,~~212~~714 9430,~~850~~458 ~~Selling~~28,406 ~~general~~Deferred ~~and~~catalog ~~administrative~~costs ~~expenses ............ 36~~4,~~140~~075 345,~~284~~152 764,~~855~~013 ~~76,609~~Deferred ~~Restructuring~~income ~~credit~~taxes ~~(Note~~3,681 3),714 ~~...........................~~3,343 --Other --assets ~~(387)~~4,979 ~~(113)~~7,037 ~~---------~~5,450 --------- --------- --------- ~~80,887~~Total 82$ 93,~~565~~483 ~~167~~$ 113,~~680~~001 ~~171~~$ 100,~~346~~910 --------- --------- --------- ~~---------~~LIABILITIES ~~Operating~~AND ~~(loss)~~STOCKHOLDERS' ~~income~~EQUITY ............................. (2,554) 4,457 (16,401) (7,803) Interest income .............................................. 29 33 172 626 Financing expense (Note 4) ................................... (344) (57) (3,410) (213) --------- --------- --------- --------- ~~(Loss)~~Current ~~income~~liabilities: ~~before~~Trade ~~provision~~accounts ~~for~~payable ~~(benefit~~and ~~from)~~accrued ~~income~~expenses ~~taxes~~$ ~~................................... (2~~15,~~869)~~996 ~~4,433~~$ ~~(19~~15,~~639)~~260 (7$ 17,~~390)~~971 ~~Provision~~Cash ~~for~~overdrafts ~~(benefit from) income taxes (Note 5): Current ................................................. 47 3~~1,~~443~~112 ~~184 (~~1,~~759)~~150 ~~Deferred~~361 ~~................................................~~Customer deposits 1,~~213~~939 (1,~~594)~~837 (41,~~760)~~954 ~~(885)~~ --------- --------- --------- ~~---------~~Total 1current liabilities 19,~~260~~047 118,~~849~~247 (420,~~576)~~286 (2Other liabilities 3,~~644)~~783 ~~---------~~8,015 6,444 --------- --------- --------- ~~Net~~Total ~~(loss)~~liabilities ~~income ................................... (4~~22,~~129)~~830 226,~~584~~262 ~~(15~~26,~~063)~~730 ~~(4,746)~~ --------- --------- --------- Stockholders' equity: Preferred stock, $.01 par value; 2,000,000 shares authorized; no shares issued and outstanding -- -- -- Common stock, $.01 par value; 100,000,000 shares authorized; issued - 10,386,324 shares, 10,389,674 shares and and 10,386,324 shares, respectively 104 104 104 Additional paid--in ~~Net~~capital ~~(loss)~~31,332 31,332 31,332 Retained earnings ~~per~~64,128 ~~common~~82,400 ~~share~~68,109 -Accumulated ~~Basic~~other ~~and~~comprehensive ~~Diluted~~losses, ~~.....~~net $of taxes (~~.49~~610) $(1,458) ~~.31~~(667) $Treasury (stock, at cost -1~~.81~~,955,725 shares, 2,067,052 shares and 1,987,694 shares, respectively (24,301) $(25,639) (~~.56~~24,698) --------- --------- --------- Total stockholders' equity 70,653 86,739 74,180 --------- ~~Weighted~~--------- ~~average number of common shares~~ --------- ~~Basic~~Total ~~and~~$ ~~Diluted~~93,483 ~~............................................~~$ 8113,~~349~~001 ~~8,318~~$ 8100,~~328~~910 ~~8,418~~ --------- --------- --------- ~~--------- See Notes to Consolidated Financial Statements. Page 4 of 21~~

See Notes to Consolidated Financial Statements Page 3 of 22 LILLIAN VERNON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS) (UNAUDITED)

~~NINE~~FISCAL ~~MONTHS~~QUARTERS ENDED ---------------------~~------~~ ~~NOVEMBER~~MAY 2324, ~~NOVEMBER~~MAY 2425, 2003 2002 ~~2001~~ ----~~-------~~ ----~~------~~ ~~Cash~~Revenues ~~flows from operating activities: Net loss .................................................................... (~~$15 23,~~063)~~460 ($ 436,~~746)~~889 ~~Adjustments~~Costs toand ~~reconcile net loss to net cash provided by (used in ) operating activities~~expenses: ~~Financing~~Product expense for paper collar contract ............................... 3,192 -- Depreciation .............................................................. 2,352 2,667 Amortization .............................................................. 2,252 726 Increase in accounts receivable ........................................... (5,197) (1,948) Increase in merchandise inventories ....................................... (10,487) (14,587) Decrease (increase) in prepayments and ~~other~~delivery ~~current assets ............... 2,634 (7,566) Increase in deferred catalog~~ costs ~~........................................ (~~14,~~504)~~759 ~~(13~~22,~~601)~~026 ~~Increase in other assets .................................................. (22) (3~~Selling,~~234)~~ ~~Increase~~general ~~in trade accounts payable~~ and ~~accrued~~administrative expenses ~~................... 9~~16,~~427~~798 1121,~~056~~057 ~~Increase~~Restructuring incredit ~~customer~~-- ~~deposits ............................................. 12,126 10,434 Decrease in other liabilities .............................................~~ (93387) ~~(130) (Increase) decrease in deferred income taxes .............................. (4,521) 3,645~~ -------- -------- ~~Net cash used in operating activities ............................ (17~~31,~~904)~~557 ~~(17~~42,~~284)~~696 -------- -------- ~~Cash~~Operating ~~flows~~loss ~~from investing activities: Purchases of property, plant and equipment ..................................~~ (18,~~213~~097) (~~953~~5,807) ~~--------~~Gain ~~--------~~on ~~Net~~sale ~~cash~~of ~~used~~land inand ~~investing~~building ~~activities ............................ (~~1,~~213)~~846 ~~(953)~~ --~~------~~ ~~--------~~Gain ~~Cash~~on ~~flows~~settlement ~~from~~of ~~financing~~paper ~~activities:~~collar ~~Increase~~contract ~~(decrease) in cash overdrafts ...................................... 3~~2,~~071~~745 ~~(1,045) Dividends paid ..............................................................~~ -- ~~(2,014)~~Interest ~~Payments~~income to70 ~~acquire~~124 ~~treasury~~Financing ~~stock~~expense ~~..........................................~~ (3164) (21,~~969~~563) ~~Reissuance of treasury stock for stock options and employee benefit plans ... 403 478~~ -------- -------- ~~Net~~Loss ~~cash~~before ~~provided~~benefit byfrom ~~(used~~income ~~in)~~taxes ~~financing activities ..............~~ (3,~~471~~600) (57,~~550~~246) ~~--------~~Provision ~~--------~~for ~~Net~~(benefit ~~decrease~~from) inincome ~~cash~~taxes: ~~and~~Current ~~cash~~0 ~~equivalents~~116 ~~........................~~Deferred ~~(15,646)~~117 (232,~~787~~507) -------- -------- ~~Cash~~117 ~~and~~(2,391) ~~cash~~Net ~~equivalents~~loss ~~at beginning of period ................................ 24~~(3,~~894~~717) 34(4,~~180~~855) -------- -------- ~~Cash~~Net ~~and~~loss ~~cash~~per ~~equivalents~~common atshare ~~end~~- ofBasic ~~period~~and ~~......................................~~Diluted $ ~~9,248~~(0.44) $ ~~10,393~~(0.58) -------- -------- ~~Supplemental~~Weighted ~~disclosures~~average number of ~~cash~~common ~~flow~~shares ~~information:~~- ~~Cash~~Basic ~~paid~~and ~~during~~Diluted ~~the~~8,418 ~~period~~8,315 ~~for: Income taxes .............................................................. $ 109 $ 518~~ -------- --------

See Notes to Consolidated Financial Statements. Page 4 of 22 LILLIAN VERNON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (DOLLARS IN THOUSANDS)

~~THIRD~~FISCAL ~~QUARTER~~QUARTERS ENDED ~~NINE MONTHS ENDED~~ --------------------- MAY 24, MAY 25, 2003 2002 ---- ---- Cash flows from operating activities: Net loss ($3,717) ($4,855) Adjustments to reconcile net loss to net cash provided by (used in ) operating activities: Financing expense for paper collar contract 92 1,495 Gain on settlement of paper collar contract (2,745) -- Derivative losses transferred to earnings 90 163 Depreciation 420 563 Amortization 526 544 Gain on disposal of assets (1,846) -- Decrease in accounts receivable 9,282 8,313 (Increase) decrease in merchandise inventories (4,781) 1,901 (Increase) decrease in prepayments and other current assets (731) 69 (Increase) decrease in deferred catalog costs (62) 1,293 Decrease (increase) in other assets 42 (21) Decrease in trade accounts payable and accrued expenses (1,930) (4,146) Decrease in customer deposits (15) (1,060) Increase in deferred income taxes (238) (2,697) Decrease in other liabilities (55) (32) -------- -------- Net cash (used in) provided by operating activities (5,668) 1,530 -------- ~~NOVEMBER~~-------- ~~23,~~Cash ~~NOVEMBER~~flows ~~24,~~from ~~NOVEMBER~~investing ~~23,~~activities: ~~NOVEMBER~~Purchases 24of property, ~~2002~~plant ~~2001~~and ~~2002~~equipment ~~2001~~(176) (223) Purchases of software (96) -- Proceeds from sale of assets 4,295 -- -------- -------- Net cash provided by (used in) investing activities 4,023 (223) -------- -------- Cash flows from financing activities: Increase in cash overdrafts 751 661 Payments to acquire treasury stock -- (3) Reissuance of treasury stock for stock options and employee benefit plans 133 141 -------- -------- Net cash provided by financing activities 884 799 -------- -------- Net (~~loss~~decrease) ~~income~~increase -in ~~Basic~~cash and ~~Diluted~~cash ~~...................~~equivalents ($761) 42,~~129)~~106 $-------- 2-------- Cash and cash equivalents at beginning of period 24,~~584~~218 (24,894 -------- -------- Cash and cash equivalents at end of period $15 23,~~063)~~457 ($ 427,~~746)~~000 ~~Weighted~~-------- ~~average~~-------- ~~shares~~Supplemental ~~for~~disclosures ~~Basic~~of ~~and~~cash ~~Diluted~~flow ~~EPS~~information: ~~.....~~Cash ~~8,349~~paid ~~8,318~~during ~~8,328~~the ~~8,418~~period for: Income taxes $ 10 $ 109 -------- --------

See Notes to Consolidated Financial Statements. Page 5 of 22 LILLIAN VERNON CORPORATION AND SUBSIDIARIES NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS The unaudited consolidated financial statements included herein have been prepared by the Company in accordance with generally accepted accounting principles for interim financial information and pursuant to the rules and regulations of the Securities and Exchange Commission. The year-end consolidated balance sheet data as of February 22, 2003 was derived from audited financial statements, but does not include all Notes to Financial Statements and Statements of Stockholders' Equity required by generally accepted accounting principles. The interim financial statements furnished with this report reflect all adjustments, consisting only of items of a normal recurring nature, which are, in the opinion of management, necessary for the fair statement of the consolidated financial condition and consolidated results of operations for the interim periods presented. It is suggested that these financial statements be read in conjunction with the financial statements and notes thereto included in the Company's Form 10-K for the year ended February 22, 2003. 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Stock Based Compensation The Company follows the provisions of APB Opinion No. 25, "Accounting for Stock Issued to Employees," in accounting for stock-based compensation arrangements. Under the guidelines of APB Opinion No. 25, compensation cost for stock-based employee compensation plans is recognized based on the difference, if any, between the quoted market price of the stock on the date of grant and the amount an employee must pay to acquire the stock. As all options are fixed and have been granted at fair value, no compensation cost has been recognized for its non-qualified stock options granted. In addition, no compensation cost has been recognized for shares issued through its Employee Stock Purchase Plan as the plan is considered noncompensatory. If compensation cost for the Company's non-qualified stock options issued and shares purchased through its stock purchase plan had been determined based on the fair value at the grant dates for awards under those plans consistent with the requirements of FAS 123, "Accounting for Stock-Based Compensation," the Company's net loss and loss per share would have been equal to the pro forma amounts indicated below (dollars in thousands, except per share amounts): Page 6 of 22

~~INITIAL~~Quarter ~~PLAN~~Ended ~~ASSET WRITE~~-~~OFFS BALANCE AS OF COST & EXPENDITURES ADJUSTMENTS NOVEMBER 23, 2002~~ -------- ----~~------------~~ May 24, May 25, 2003 2002 ----~~-------~~ ----~~-------------~~ ~~Severance~~Net ~~and~~loss ~~related~~as ~~benefits~~reported ~~...~~ $( ~~687~~3,717) ($ ~~687~~(4,855) --Deduct: $-Total ~~Write~~stock-~~off~~based ofemployee ~~leasehold~~compensation ~~improvements~~expense ~~and~~determined ~~equipment~~under ~~....~~the ~~317~~fair ~~(204)~~value ($based ~~113)~~method --for ~~Lease~~all ~~termination~~stock ~~costs~~option ~~..........~~awards ~~686~~and shares purchased, net of the related tax effects $ (~~299~~256) $ (~~387~~372) -- ------- ------- ~~-------~~Pro --forma $net ~~1,690~~loss $(3,973) $1(5,~~190~~227) Loss per share: Basic and Diluted As reported $ (.44) $ ~~500~~(.58) loss per share Pro forma $- (.47) $ (.63)

Goodwill and Other Intangibles Effective February 24, 2002, the Company adopted Statement of Financial Accounting Standard No.142 "Goodwill and Other Intangible Assets." ("FAS 142"). Under FAS 142, goodwill and intangible assets with indefinite lives are no longer amortized, but are assessed for impairment annually and upon the occurrence of an event that indicates impairment may have occurred. In accordance with FAS 142, the Company has not amortized goodwill for fiscal 2003 and the first quarter of fiscal 2004. At May 24, 2003 and May 25, 2002, goodwill and intangible assets were as follows (in thousands):

Page 7 of 22 The amortization expense of the above intangible assets for the first quarter of both fiscal years 2004 and 2003 was $5,000. Amortization expense in fiscal 2004, 2005 and 2006 will be $20,000, $20,000 and $1,667 respectively. Reclassifications Certain reclassifications have been made to the prior years' financial statements to conform with the first quarter of fiscal 2004 presentation. 2. PROPERTY, PLANT AND EQUIPMENT Property, plant and equipment is summarized as follows (in thousands):

The Company sold the smaller of its two warehouse buildings (the "Annex") on May 15, 2003 for net proceeds of $4,303,000. The Annex, which consisted of land and building in the amount of $2,449,000 net of accumulated depreciation, had been classified as assets held for sale at February 2003. Once the assets were classified as held for sale, depreciation was suspended. The sale of the Annex resulted in a pretax gain of $1,846,000 after related expenses and was recorded in the first quarter of fiscal 2004. In July 2003, the Company entered into a sale and leaseback transaction of the National Distribution Center in Virginia Beach, Virginia, which has a net book value of $18,160,000 as of May 24, 2003. See Note 7. Page 8 of 22 3. LOSS PER SHARE Basic and diluted loss per share was calculated as follows (amounts in thousands):

For the fiscal periods ended May 24, 2003 and May 25, 2002, options on 2,024,000 and 1,748,000 shares of common stock, respectively, were not included in the calculation of weighted average shares for Diluted EPS because their effects were antidilutive. 4. PAPER COLLAR CONTRACT The Company's earnings are impacted by fluctuating paper prices. In order to partially mitigate this risk, the Company entered into a paper collar contract in December 1998. This contract covered certain grades of paper used by the Company to produce its catalogs. There was a floor and ceiling on paper prices within the contract. If paper prices remained within the range of the contract, there would have been no payment to either party to the contract. If paper prices exceeded the established ceiling the Company would have been entitled to be reimbursed by the counterparty for the excess. Conversely, if paper prices fell below the established floor the Company would have been required to pay the counterparty. The Company did not pay a premium at the inception of the contract. The contract had an expiration date of August 2005. The paper collar contract had been designated, and was effective, as a hedge through November 2001. During the nine months ended November 24, 2001, ineffectiveness related to the paper collar contract was not significant. Due to the financial situation of the counterparty, Enron North America Corporation ("Enron"), the Company discontinued hedge accounting subsequent to November 2001. As a result, $1,736,000 previously recorded in Accumulated Other Comprehensive Losses under hedge accounting through November 24, 2001 are being reclassified to earnings as a component of selling, general and administrative expenses (catalog costs) in the period in which earnings are affected by the paper costs, through the end of the contract. For the first quarter of fiscal years 2004 and 2003 these amounts were $57,000 and $42,000 respectively. In addition, any changes in the fair value of the contract subsequent to November 24, 2001 will be recorded in earnings as financing expense. For the first quarter of fiscal years 2004 and 2003 these amounts were $92,000 and $1,495,000, respectively, on a pre-tax basis. Page 9 of 22 On May 12, 2003, the Company entered into a Settlement Agreement and Mutual Release with Enron, whereby the Company agreed to pay $3,000,000 as consideration for the release and settlement of all claims under the paper collar contract. The Settlement Agreement and Mutual Release have been approved by Enron's creditors' committee and the Bankruptcy Court. Prior to the effective date of the settlement, the Company had $3,287,000 included in accounts payable and accrued expenses relating to this obligation in addition to the fair value of the contract of $2,458,000 included in other liabilities. Thus the Company recorded a pretax gain of $2,745,000 ($3,287,000 + $2,458,000 = $5,745,000 - $3,000,000 = $2,745,000) in the first quarter of fiscal 2004 relating to the release and settlement of the paper collar contract. The $3,000,000 settlement owed to Enron has been included in accrued expenses as of May 24, 2003 and was paid in June 2003. The Company will continue to reclassify derivative losses currently recorded in other comprehensive income in shareholders equity, to earnings through the termination date of the original contract, August 2005. Hedging activity affected Accumulated Other Comprehensive Losses, net of income taxes, during the quarter ended May 24, 2003 as follows (dollars in thousands): Balance as of February 22, 2003 ($667) Derivative losses transferred to earnings: 57 ----- Balance as of May 24, 2003 ($610)

5. INCOME TAXES The company has recorded a tax expense of $117,000 on a loss before income taxes of $3,600,000. The effective income tax rate differs from the statutory tax rate due to the effect of state income taxes, a higher tax rate on significant and infrequently-occurring items and an increase to the deferred income tax valuation allowance. As of February 22, 2003, the Company had net operating loss carryforwards of approximately $15,300,000 and $7,700,000 for federal and state income tax purposes, respectively, which expire beginning in fiscal 2022 through fiscal 2023. The Company has generated additional tax losses for the first quarter ended May 24, 2003 of approximately $10,100,000 and $3,600,000 for federal and state purposes, respectively. The potential future tax benefit of such loss carryforwards are included in the deferred tax assets. The ultimate realization of these tax benefits is dependent upon the generation of sufficient amounts of future taxable income during the years in which the related net expenses become deductible and the related net operating loss and tax credit carryforwards may be utilized prior to expiration. The Company's ability to generate sufficient taxable income in future periods is contingent upon a number of factors, including general economic conditions and the Company's sales levels in future periods. Although management has developed plans which should enable the Company to achieve sufficient income levels in the future, there can be no assurance that the plans will be successful in enabling the Company to generate sufficient taxable income from operations in the periods in which the net expenses become deductible and prior to the expiration of the net operating loss carryforwards. On July 2, 2003, the Company completed the merger transaction approved by its stockholders on June 23, 2003, whereby the Company was acquired by a private equity fund managed by Ripplewood Holdings L.L.C. As part of the financing in connection with the transaction, the Company sold its National Distribution Center in Virginia Beach for $37,000,000 and leased it back under a 20 year lease. The sale resulted in taxable income of approximately $19,500,000 in the second quarter of fiscal 2004. The taxable income generated by the sale of the National Distribution Center will not be sufficient to fully utilize the Company's net operating loss carryforward. The Company may not be able to Page 10 of 22 fully realize the benefit of the remaining future net deductible expenses and net operating loss and tax credit carryforwards prior to expiration. Therefore, the Company has recorded a deferred income tax valuation allowance in the amount of $5,468,000 at May 24, 2003. The increase in the valuation allowance during the first quarter totaled $917,000. The Company expects to record a valuation allowance on future tax benefits until it can be determined that it is more likely than not that the deferred tax asset will be realized. Pursuant to Internal Revenue Code Section 382, certain substantial ownership changes, such as the merger discussed in Note 7, may result in an annual limitation on the amount of net operating loss or tax credit carry forwards that may be utilized to offset future income tax liabilities. 6. RECENTLY ADOPTED ACCOUNTING STANDARDS In July 2002, the Financial Accounting Standards Board ("FASB") issued FAS 146 "Accounting for Costs Associated with Exit or Disposal Activities", which the Company adopted as of the beginning of fiscal 2004. FAS 146 requires companies to recognize certain costs associated with exit or disposal activities when they are incurred rather than at the date of a commitment to an exit or disposal plan. The provisions of FAS 146 are effective for any exit and disposal activities initiated in fiscal 2004. In November 2002, the FASB issued Interpretation No. 45, ("FIN 45") "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others" which requires certain guarantees to be recorded at fair value rather than the current practice of recording a liability only when a loss is probable and reasonably estimatable and also requires a guarantor to make new guaranty disclosures, even when the likelihood of making any payments under the guarantee is remote. The accounting requirements of FIN 45 are effective for guarantees issued or modified after December 31, 2002, and the disclosure requirements are effective for financial statements of interim or annual periods ending after December 15, 2002. The Company does not expect the adoption of the accounting requirements of FIN 45 to have a material impact on its consolidated financial position or results of operations and the Company has adopted the disclosure requirements. 7. SUBSEQUENT EVENTS On July 2, 2003, the Company completed the merger transaction approved by its stockholders on June 23, 2003, whereby the Company was acquired by a private equity fund managed by Ripplewood Holdings L.L.C. Trading in the Company's Common Stock on the American Stock Exchange officially ended. The Company recorded expenses totaling $384,000 related to the costs of the merger transaction as of May 24, 2003. These costs consisted principally of legal and other professional fees and have been included in the Company's general and administrative expenses. The lawsuit filed by North Border Investments, which alleges, among other things, that the cash price per share paid to stockholders in connection with the Merger was unfair and inadequate and the Company's directors breached their fiduciary duties to the Company's stockholders in approving the Merger Agreement did not impede the consummation of the merger. On July 2, 2003, the Company sold its National Distribution Center in Virginia Beach, Virginia for $37,000,000, and leased it back under a 20 year lease. The proceeds of the Page 11 of 22 sale/leaseback were used as part of the merger consideration to pay the Company's stockholders. The Company also signed a new revolving credit agreement with The CIT Group / Business Credit Inc. The new facility provides for a maximum available credit line totaling $40 million. The credit line has been collateralized by certain assets of the Company including accounts receivable, inventory and equipment. ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Results of Operations Quarter Ended May 24, 2003 On July 2, 2003, the Company completed the merger transaction approved by its stockholders on June 23, 2003, whereby the Company was acquired by a private equity fund managed by Ripplewood Holdings L.L.C. Trading in the Company's Common Stock on the American Stock Exchange officially ended. Ripplewood's Industrial Partner, ZelnickMedia, will be responsible for the day-to-day management of the Company. The Company will continue to operate in the catalog and direct marketing business. Following the acquisition, Ms. Lillian Vernon, the founder, and formerly the Chairman of the Board and largest stockholder of the Company, serves as the Company's non-executive Chairman as well as the Company's spokesperson. The net loss for the first quarter of fiscal 2004 was $3.7 million, or $.44 per share, compared to a net loss of $4.9 million, or $.58 per share for the same period last year. Revenues declined approximately $13.4 million for the current quarter because of planned reduced catalog circulation. The impact of the reduced revenues on the loss for the quarter was partially offset by lower cost of sales on less products sold and a higher gross profit margin as a result of less inventory liquidation during the first quarter of fiscal 2004. The Company reduced its selling, general, and administrative expenses. The Company recorded a pretax gain of approximately $1.8 million related to the sale of the smaller of its two warehouse facilities (the "Annex") on May 15, 2003. The Company also recorded a pretax gain of approximately $2.7 million related to the Settlement Agreement and Mutual Release with Enron under the paper collar contract. The Company's business is seasonal. Net losses are generally incurred during the first and second fiscal quarters. Revenues for the quarter ended May 24, 2003 decreased 36.4% to $23.5 million compared to $36.9 million last year, primarily due to the Company's decision to scale back catalog circulation to eliminate marginal catalogs and reduce costs. For the first quarter of fiscal 2004, catalog circulation decreased 43.4% compared to the prior year. While orders processed for the first quarter decreased 38.7% from the prior year, revenue per catalog increased 11.8% and average revenue per order increased 3.4%. Internet orders represented approximately 24% of the total for the first quarter of fiscal 2004, compared to approximately 19% in the first quarter last year. Product and delivery costs of $14.8 million in the first quarter of fiscal 2004 decreased 33.0% from $22.0 million for the comparable period last year. Page 12 of 22 Product and delivery costs include the cost of merchandise sold and the cost of receiving, personalizing, filling and shipping orders for the Company's customers. The decrease in product and delivery costs was principally a result of the decline in volume and the reduced number of orders shipped. As a percentage of revenue, product and delivery costs increased from 59.7% in the first quarter of fiscal 2003 to 62.9% in the first quarter of fiscal 2004. There was an increase in the Company's product gross profit margin in the current quarter, principally as a result of less inventory liquidation. This was offset however, principally by the impact of fixed costs of the National Distribution Center as a percentage of lower revenue. Selling, general and administrative (SG&A) expenses were $16.8 million in the first quarter of fiscal 2004 compared to $21.1 million in the first quarter of fiscal 2003, a decrease of $4.3 million or 20.2%. The cost of producing, printing, and mailing the Company's catalogs represents the single largest component of SG&A expenses. These costs decreased principally because of a decrease of approximately 43.4% in the number of catalogs circulated in the current quarter. As a percentage of revenue, SG&A expenses increased from 57.1% in the first quarter of fiscal 2003 to 71.6% in the first quarter of fiscal 2004, principally because of the effect of relatively fixed costs on lower revenue. Also there was an increase in professional fees of approximately $ .4 million associated with the Merger Agreement which was approved at the special meeting of stockholders held on June 23, 2003. Higher Internet advertising expenditures of $.2 million also contributed to the higher percentage of costs for the current quarter. Interest income of $.1 million for the first quarter of fiscal 2004 was comparable to the first quarter of fiscal 2003. Financing expense for the first quarter of fiscal 2004 was $.2 million compared to $1.6 million for the first quarter of fiscal 2003. In the first quarter of fiscal 2004, the Company recorded a financing charge of $92,000 to record the change in the fair market value of the Company's paper price collar contract, compared to $1.5 million in the first quarter of fiscal 2003. On May 12, 2003, the Company entered into a Settlement Agreement and Mutual Release with Enron, whereby the Company agreed to pay $3 million as consideration for the release and settlement of all claims under the paper collar contract. The Settlement Agreement and Mutual Release have been approved by Enron's creditors' committee and the Bankruptcy Court. Prior to the effective date of the settlement, the Company had $3.3 million included in accounts payable and accrued expenses relating to this obligation in addition to the fair value of the contract of $2.4 million included in other liabilities. Thus the Company recorded a gain of $2.7 million ($3.3 million + $2.4 million = $5.7 million - $3.0 million = $2.7 million) in the first quarter of fiscal 2004 relating to the release and settlement of the paper collar contract. The $3 million settlement owed to Enron has been included in accrued expenses as of May 24, 2003 and was paid in June 2003. The Company will continue to reclassify, from other comprehensive income, those derivative losses arising prior to the contract having no longer been designated as a hedging instrument to earnings through the termination date of the original contract, August 2005. (See Item 3-"Quantitative and Qualitative Disclosures about Market Risk"). Page 13 of 22 The Company sold the smaller of its two warehouse buildings (the Annex) on May 15, 2003 for net proceeds of $4.3 million. The sale of the Annex which consisted of land and building in the amount of $ 2.5 million net of accumulated depreciation, resulted in a pretax gain of $1.8 million, after related expenses and was recorded in the first quarter of fiscal 2004. The Company has recorded a tax expense of $.1 million on a loss before income taxes of $3.6 million. The effective income tax rate differs from the statutory tax rate due to the effect of state income taxes, a higher tax rate on significant and infrequently-occurring items and an increase to the deferred income tax valuation allowance. As of May 24, 2003, the Company has recorded a net deferred tax asset of $4.2 million after the recording of the valuation allowance. The ultimate realization of the Company's net deferred tax asset is dependent upon the generation of sufficient amounts of future taxable income during the years in which the related net expenses become deductible and the related net operating loss and tax credit carryforwards may be utilized prior to expiration. The Company's ability to generate sufficient taxable income in future periods is contingent upon a number of factors, including general economic conditions and the Company's sales levels in future periods. Although management has developed plans which should enable the Company to achieve sufficient income levels in the future, there can be no assurance that the plans will be successful in enabling the Company to generate sufficient taxable income from operations in the periods in which the net expenses become deductible and prior to the expiration of net operating loss carryforwards. On July 2, 2003, the Company completed the merger transaction approved by its stockholders on June 23, 2003, whereby the Company was acquired by a private equity fund managed by Ripplewood Holdings L.L.C. As part of the financing in connection with the transaction, the Company sold its National Distribution Center for $37 million, and leased it back under a 20 year lease. The sale resulted in taxable income of approximately $19.5 million in the second quarter of fiscal 2004. The taxable income generated by the sale of the National Distribution Center will not be sufficient to fully utilize the Company's net operating loss carryforward. The Company may not be able to fully realize the benefit of the remaining future net deductible expenses and operating loss and tax credit carryforwards prior to expiration. Therefore, the Company has recorded a deferred income tax valuation allowance of $5.5 million at May 24, 2003. The increase in the valuation allowance during the first quarter of fiscal 2004 totaled $.9 million. The Company expects to record a valuation allowance on future tax benefits until it can be determined that it is more likely than not that the deferred tax asset will be realized. Financial Condition Cash and cash equivalents were $23.5 million as of May 24, 2003. The current ratio was 3.0:1 as of May 24, 2003, compared to 3.7:1 as of May 25, 2002. The reduction in the current ratio was due principally to lower inventory and prepayments and other current assets as of May 24, 2003 compared to the same period last year. Page 14 of 22 Included in prepayments and other current assets was an income tax receivable of $3.8 million at May 25, 2002 and there was no comparable receivable at May 24, 2003. The Company's working capital needs were met with funds on hand and generated from operations. The Company's use of funds for operating activities for the current quarter ended May 24, 2003 was $5.7 million or $7.2 million more than the same period last year. The principal difference was in the amount of cash used for inventory transactions. In the first quarter of fiscal 2004 the Company's investing activities generated $4.0 million, principally because the Company received $4.3 million from the sale of the "Annex". Capital spending of $.3 million for the three months ended May 24, 2003 was comparable to the same period last year. These expenditures were made principally to upgrade the Company's software, computer equipment and distribution machinery and equipment. The Company generated $.1 million of cash from the issuance of common stock through its employee benefit plans during the three months ended May 24, 2003, the same amount as for the three months ended May 25, 2002. At its February 28, 2002 meeting, the Board of Directors voted to discontinue the regular quarterly cash dividend to conserve cash for reinvestment in the business. As of May 24, 2003, the Company had repurchased 1,178,442 shares at a total cost of approximately $11.4 million under its current 1.5 million share open market stock repurchase program, which was authorized by the Board of Directors on October 7, 1998 and September 28, 1999. No shares have been purchased since February 28, 2002. On May 8, 2003, the Company amended its revolving credit facility to provide for an available credit line totaling $15 million. This facility matured on July 2, 2003, the date on which the merger transaction between the Company and Ripplewood Holdings L.L.C. was consummated. Under its terms, a portion of the credit facility (up to $5 million) was able to be used for general corporate purposes including working capital needs and capital expenditures and the balance of the facility (up to $10 million,) for letters of credit to purchase inventory. At the Company's option interest was payable at a) LIBOR plus 100 basis points, b) prime rate, c) bankers' acceptance rate plus 100 basis points, or d) a fixed rate. The Company was subject to various quarterly financial covenants principally relating to its earnings, working capital, net worth, interest coverage ratio and capital spending restrictions. In connection with the merger transaction, the Company signed a new revolving credit agreement with The CIT Group/Business Credit Inc. The Company has not borrowed under the credit line in the first quarter of fiscal 2004 nor in the same period of the prior year, and all its working capital needs for the past four fiscal years were met with funds on hand and generated from operations. On July 2, 2003, the Company sold its National Distribution Center in Virginia Beach, Virginia for $37 million, and leased it back under a 20 year lease. Page 15 of 22 The Company continues to focus on returning to profitability through evaluating business operations and implementing changes that will increase efficiency, reduce costs and improve cash flow. For the balance of fiscal 2004, the Company plans to scale back catalog circulation to eliminate marginal catalogs and circulation and also plans to reduce its SG&A expenses. The Company is also testing new forms of advertising; particularly on the Internet, in order to increase revenues. The Company believes that its cash flow from operations, funds on hand and its available credit facility will be sufficient to meet its operating needs for the balance of the fiscal year. Recently Adopted Accounting Standards In July 2002, the Financial Accounting Standards Board ("FASB") issued FAS 146 "Accounting for Costs Associated with Exit or Disposal Activities", which the Company adopted as of the beginning of fiscal 2004. FAS 146 requires companies to recognize certain costs associated with exit or disposal activities when they are incurred rather than at the date of a commitment to an exit or disposal plan. The provisions of FAS 146 will be effective for any exit and disposal activities initiated in fiscal 2004. In November 2002, the FASB issued Interpretation No. 45, ("FIN 45") "Guarantor's Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others" which requires certain guarantees to be recorded at fair value rather than the current practice of recording a liability only when a loss is probable and reasonably estimatable and also requires a guarantor to make new guaranty disclosures, even when the likelihood of making any payments under the guarantee is remote. The accounting requirements of FIN 45 are effective for guarantees issued or modified after December 31, 2002, and the disclosure requirements are effective for financial statement of interim or annual periods ending after December 15, 2002. The Company does not expect the adoption of the accounting requirements of FIN 45 to have a material impact on its consolidated financial position or results of operations and the Company has adopted the disclosure requirements. Forward Looking Statements Except for historical information contained herein, statements included in this Form 10-Q may constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements relate to the Company's future performance, including, without limitation, statements with respect to the Company's anticipated results of operations, revenues, cash flows and/or level of business. Such statements represent the Company's current expectations only and are subject to certain risks, assumptions and uncertainties. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated or projected. Among the factors that could cause actual results to materially differ include the overall strength of the economy, the level of consumer confidence and spending, customer preferences, circulation changes and other initiatives, increased competition in the direct mail industry and from the Page 16 of 22 growing Internet market, changes in government regulations, risks associated with the social, political, economic and other conditions affecting foreign sourcing, including possible disruptions caused by the current unstable global situation, and possible future increases in operating costs including postage and paper costs. For further information, see Part I of Form 10-K for the fiscal year ended February 22, 2003. ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK The Company's earnings are impacted by fluctuating paper prices. In order to partially mitigate this risk the Company entered into a paper collar contract in December 1998. This contract covered certain grades of paper used by the Company to produce its catalogs. There was a floor and ceiling on paper prices within the contract. If paper prices remained within the range of the contract, there would have been no payment to either party to the contract. If paper prices exceeded the established ceiling the Company would have been entitled to be reimbursed by the counterparty for the excess. Conversely, if paper prices fell below the established floor, the Company would have been required to pay the counterparty. The Company did not pay a premium at the inception of the contract. The contract's expiration date was August 2005. The paper collar contract had been designated, and was effective, as a hedge through November 2001. During the nine months ended November 24, 2001, ineffectiveness related to the paper collar contract was not significant. Due to the financial situation of the counterparty, Enron North America Corporation ("Enron"), the Company discontinued hedge accounting subsequent to November 2001. As a result, $1.7 million previously recorded in Accumulated Other Comprehensive Losses under hedge accounting through November 24, 2001 are being reclassified to earnings as a component of selling, general and administrative expenses (catalog costs) in the period in which earnings are affected by the paper costs, through the end of the contract. For the first quarter of fiscal years 2004 and 2003 these amounts were $57,000 and $42,000 respectively. In addition, any changes in the fair value of the contract subsequent to November 24, 2001 will be recorded in earnings as financing expense. For the first quarter of fiscal years 2004 and 2003 these amounts were $92,000 and $1.5 million respectively, on a pre-tax basis. On May 12, 2003, the Company entered into a Settlement Agreement and Mutual Release with Enron, whereby the Company agreed to pay $3 million as consideration for the release and settlement of all claims under the paper collar contract. The Settlement Agreement and Mutual Release has been approved by Enron's creditors' committee and the Bankruptcy Court. Prior to the effective date of the settlement, the Company had $3.3 million included in accounts payable and accrued expenses relating to this obligation in addition to the fair value of the contract of $2.4 million included in other liabilities. Thus the Company recorded a gain of $2.7 million ($3.3 million + $2.4 million = $5.7 million - $3.0 million = $2.7 million) in the first quarter of fiscal 2004 relating to the release and settlement of the paper collar contract. Page 17 of 22 The $3 million settlement owed to Enron has been included in accrued expenses as of May 24, 2003 and was paid in June 2003. The Company will continue to reclassify, from other comprehensive income, those derivative losses arising prior to the contract having no longer been designated as a hedging instrument to earnings through the termination date of the original contract, August 2005. ITEM 4. CONTROLS AND PROCEDURES Within the 90 days prior to the filing date of this report, the Company carried out an evaluation, under the supervision and with the participation of the Company's management, including the Company's Chief Executive Officer and the Company's Executive Vice President / Chief Operating Officer / Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures pursuant to Rule 13a-14 under the Securities Exchange Act of 1934. Based upon that evaluation, the Company's Chief Executive Officer and Executive Vice President / Chief Operating Officer / Chief Financial Officer concluded that the Company's disclosure controls and procedures are effective in timely alerting them to material information relating to the Company (including its consolidated subsidiaries) required to be included in the Company's periodic SEC filings. Since the date of the evaluation, there have been no significant changes in the Company's internal controls or in other factors that could significantly affect the controls. PART II. OTHER INFORMATION ITEMS 1, 2, 3, 4 and 5 are not applicable and have been omitted. ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K. Exhibit No. 10.1 - Settlement Agreement and Mutual Release of paper collar contract with Enron North America Corp. Reports on Form 8-K: On April 17, 2003, the Registrant announced the signing of a definitive merger agreement with Ripplewood Holdings LLC ("Ripplewood") pursuant to which Ripplewood will acquire the Registrant for $7.25 per share in cash. Page 18 of 22 SIGNATURES Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. Lillian Vernon Corporation Date: July 17, 2003 By: /s/ Richard P. Randall ----------------------------- Richard P. Randall Executive Vice President Chief Operating Officer/ Chief Financial Officer Page 19 of 22 CHIEF FINANCIAL OFFICER CERTIFICATION I, Richard P. Randall, certify that: 1. I have reviewed this quarterly report on Form 10-Q of Lillian Vernon Corporation; 2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; 3. Based on my knowledge, the financial statements and other financial information included in this quarterly report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report. 4. I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and I have: a. designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to me by others within those entities, particularly during the period in which this quarterly report is being prepared; b. evaluated the effectiveness of the registrant's disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly report (the "Evaluation Date"); and c. presented in this quarterly report my conclusions about the effectiveness of the disclosure controls and procedures based on my evaluation as of the Evaluation Date; 5. I have disclosed, based on my most recent evaluation, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent function): a. all significant deficiencies in the design or operation of internal controls which could adversely affect the registrant's ability to record, process, summarize and report financial data and have identified for the registrant's auditors any material weakness in internal controls; and b. any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls; and Page 20 of 22 6. I have indicated in this quarterly report whether or not there were significant changes in internal controls or in other factors that could significantly affect internal controls subsequent to the date of my most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses. Date: July 17, 2003 By: /s/ Richard P. Randall ------------------------ Richard P. Randall Executive Vice President Chief Operating Officer/ Chief Financial Officer Page 21 of 22 CERTIFICATION Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned, being the Chief Financial Officer of Lillian Vernon Corporation (the "Issuer"), hereby certifies that: 1. The 10-Q Report of the Issuer for the quarter ended May 24, 2003 ("10-Q Report") fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934, and that 2. The 10-Q Report fairly presents, in all material respects, the financial condition and results of operations of the Issuer. Date: July 17, 2003 LILLIAN VERNON CORPORATION By: /s/ Richard P. Randall ---------------------------- Richard P. Randall Executive Vice President Chief Operating Officer/ Chief Financial Officer Page 22 of 22

Filing Compare · LILLIAN VERNON CORP