Carter’s, Inc. Reports Fourth Quarter and Fiscal 2014 Results
-
Fourth quarter fiscal 2014
-
Net sales
$869 million , up 13% -
EPS
$1.29 , up 66%; adjusted EPS$1.32 , up 30%
-
Net sales
-
Fiscal 2014
-
Net sales
$2.9 billion , up 10% -
EPS
$3.62 , up 32%; adjusted EPS$3.93 , up 17%
-
Net sales
-
Returned
$123 million to shareholders via share repurchases and dividends in 2014 -
Board of Directors authorizes quarterly dividend increase of 16% to
$0.22 per share
“We saw good demand for our brands in the final months of the year,”
said
53rd Week
The Company’s fiscal year ends on the Saturday nearest the last day of
December, resulting in an additional week of results every five to six
years. Accordingly, the fourth quarter of fiscal 2014 included 14 weeks,
compared to 13 weeks in the fourth quarter of fiscal 2013. Fiscal year
2014 included 53 weeks, compared to 52 weeks in fiscal 2013. The
additional week in fiscal 2014 contributed
(dollars in millions) | Year-Over-Year Change in Net Sales | ||||||||||||||||||||
Fiscal 2014 | Q4 Fiscal 2014 | Fiscal 2014 | |||||||||||||||||||
53rd Week | Reported | Comparable | Reported | Comparable | |||||||||||||||||
Net Sales | (14 Weeks) | (13 Weeks) | (53 Weeks) | (52 Weeks) | |||||||||||||||||
Carter's Retail |
$ | 13.7 | 15.7 | % | 11.1 | % | 13.9 | % | 12.5 | % | |||||||||||
Carter's Wholesale | 19.4 | 10.5 | % | 3.3 | % | 4.5 | % | 2.6 | % | ||||||||||||
OshKosh Retail | 4.8 | 17.8 | % | 12.7 | % | 15.8 | % | 14.2 | % | ||||||||||||
OshKosh Wholesale | 1.9 | 1.8 | % | -7.7 | % | -1.8 | % | -4.4 | % | ||||||||||||
International | 4.3 | 8.5 | % | 3.5 | % | 10.9 | % | 9.4 | % | ||||||||||||
Consolidated | $ | 44.1 | 12.9 | % | 7.2 | % | 9.7 | % | 8.0 | % | |||||||||||
Foreign Currency
The appreciation of the U.S. dollar relative to the Canadian dollar and Japanese yen negatively affected the Company’s reported net sales and earnings in fiscal 2014. The effects of changes in foreign currency exchange rates (FX) on net sales in fiscal 2014 compared to fiscal 2013 are as follows:
(dollars in millions) | Year-Over-Year Change in Net Sales | ||||||||||||||||||||||||
Fourth Quarter Fiscal 2014 | Fiscal 2014 | ||||||||||||||||||||||||
2014 FX | Constant | 2014 FX | Constant | ||||||||||||||||||||||
Impact on | Reported | Currency | Impact on | Reported | Currency | ||||||||||||||||||||
Net Sales | Net Sales | Growth | Growth | Net Sales | Growth | Growth | |||||||||||||||||||
International Segment | ($5.8 | ) | 8.5 | % | 15.2 | % | ($16.0 | ) | 10.9 | % | 16.6 | % | |||||||||||||
Consolidated | ($5.8 | ) | 12.9 | % | 13.7 | % | ($16.0 | ) | 9.7 | % | 10.3 | % | |||||||||||||
Adjustments to Reported GAAP Results
In keeping with the Company's historical practice of discussing the results of its business operations excluding items that it believes are not indicative of underlying business performance, the following adjustments have been made to the Company's reported (GAAP) results:
Fourth fiscal quarter | |||||||||||||||||
(dollars in millions, except earnings per share) | 2014 | 2013 | |||||||||||||||
Net | Diluted | Net | Diluted | ||||||||||||||
Income | EPS | Income | EPS | ||||||||||||||
As reported (GAAP) | $ | 68.6 | $ | 1.29 | $ | 42.7 | $ | 0.78 | |||||||||
Amortization of H.W. Carter and Sons tradenames | 1.5 | 0.03 | 4.0 | 0.07 | |||||||||||||
Revaluation of Bonnie Togs contingent consideration | 0.4 | 0.01 | 0.5 | 0.01 | |||||||||||||
Costs to exit retail operations in Japan | — | — | 2.6 | 0.05 | |||||||||||||
Closure of distribution facility in Hogansville, GA | — | — | 0.6 | 0.01 | |||||||||||||
Office consolidation costs | — | — | 5.8 | 0.11 | |||||||||||||
As adjusted (non-GAAP) | $ | 70.6 | $ | 1.32 | $ | 56.2 | $ | 1.02 | |||||||||
Fiscal year | |||||||||||||||||
2014 | 2013 | ||||||||||||||||
Net | Diluted | Net | Diluted | ||||||||||||||
Income | EPS | Income | EPS | ||||||||||||||
As reported (GAAP) | $ | 194.7 | $ | 3.62 | $ | 160.4 | $ | 2.75 | |||||||||
Amortization of H.W. Carter and Sons tradenames | 10.4 | 0.19 | 8.6 | 0.15 | |||||||||||||
Office consolidation costs | 4.2 | 0.08 | 21.0 | 0.36 | |||||||||||||
Revaluation of Bonnie Togs contingent consideration | 1.3 | 0.03 | 2.8 | 0.05 | |||||||||||||
Closure of distribution facility in Hogansville, GA | 0.6 | 0.01 | 1.2 | 0.02 | |||||||||||||
Costs to exit retail operations in Japan | 0.3 | 0.01 | 2.6 | 0.04 | |||||||||||||
As adjusted (non-GAAP) | $ | 211.5 | $ | 3.93 | $ | 196.5 | $ | 3.37 | |||||||||
Note: Results may not be additive due to rounding. See "Reconciliation of GAAP to Adjusted Results" section of this release for complete non-GAAP disclosures. |
|||||||||||||||||
Consolidated Results
The discussion of results below is presented on an adjusted basis where noted.
Fourth Quarter of Fiscal 2014 (14 weeks) compared to Fourth Quarter of Fiscal 2013 (13 weeks)
Consolidated net sales increased
Changes in foreign currency exchange rates in the fourth quarter of
fiscal 2014 compared to the fourth quarter of fiscal 2013 negatively
impacted consolidated net sales in the fourth quarter of fiscal 2014 by
Net income in the fourth quarter of fiscal 2014 increased
Fiscal 2014 (53 weeks) compared to Fiscal 2013 (52 weeks)
Consolidated net sales increased
Changes in foreign currency exchange rates in fiscal 2014 compared to
fiscal 2013 negatively impacted consolidated net sales in fiscal 2014 by
Net income in fiscal 2014 increased
Cash flow from operations in fiscal 2014 was
Carter’s Retail Segment Results
Fourth Quarter of Fiscal 2014 (14 weeks) compared to Fourth Quarter of Fiscal 2013 (13 weeks)
Carter’s retail segment sales increased
Fiscal 2014 (53 weeks) compared to Fiscal 2013 (52 weeks)
Carter’s retail segment sales increased
As of the end of the fourth quarter of fiscal 2014, the Company operated
531 Carter’s retail stores in
Carter’s Wholesale Segment Results
Fourth Quarter of Fiscal 2014 (14 weeks) compared to Fourth Quarter of Fiscal 2013 (13 weeks)
Carter’s wholesale segment sales grew
Fiscal 2014 (53 weeks) compared to Fiscal 2013 (52 weeks)
Carter’s wholesale segment sales increased
OshKosh Retail Segment Results
Fourth Quarter of Fiscal 2014 (14 weeks) compared to Fourth Quarter of Fiscal 2013 (13 weeks)
OshKosh retail segment sales increased
Fiscal 2014 (53 weeks) compared to Fiscal 2013 (52 weeks)
OshKosh retail segment sales increased
As of the end of the fourth quarter of fiscal 2014, the Company operated
200 OshKosh retail stores in
OshKosh Wholesale Segment Results
Fourth Quarter of Fiscal 2014 (14 weeks) compared to Fourth Quarter of Fiscal 2013 (13 weeks)
OshKosh wholesale segment sales increased
Fiscal 2014 (53 weeks) compared to Fiscal 2013 (52 weeks)
OshKosh wholesale segment sales decreased
International Segment Results
Fourth Quarter of Fiscal 2014 (14 weeks) compared to Fourth Quarter of Fiscal 2013 (13 weeks)
International segment sales increased
Changes in foreign currency exchange rates in the fourth quarter of
fiscal 2014 as compared to the fourth quarter of fiscal 2013 negatively
impacted international segment net sales in the fourth quarter of fiscal
2014 by
The Company’s former retail operations in
Canadian comparable retail store sales declined 4.6%, reflecting the
discontinuation of Bonnie Togs legacy private label brands in 2014 and
lower store traffic. The comparable sales metric for the 14 weeks ended
Fiscal 2014 (53 weeks) compared to Fiscal 2013 (52 weeks)
International segment sales increased
Changes in foreign currency exchange rates in fiscal 2014 as compared to
fiscal 2013 negatively impacted international net sales in fiscal 2014
by
The Company’s former retail operations in
Canadian comparable retail store sales declined 3.4%, reflecting the
discontinuation of Bonnie Togs legacy private label brands in 2014 and
lower store traffic, which more than offset growth in the combined sales
of Carter’s and OshKosh branded products. The comparable
sales metric for the 53 weeks ended
As of the end of the fourth quarter of fiscal 2014, the Company operated
124 retail stores in
Dividends
During the fourth quarter of fiscal 2014, the Company paid a cash
dividend of
On
Future declarations of quarterly dividends and the establishment of related record and payment dates will be at the discretion of the Company’s Board of Directors based on a number of factors, including the Company’s future financial performance and other considerations.
Stock Repurchase Activity
During the fourth quarter of fiscal 2014, the Company repurchased and
retired 244,800 shares of its common stock for
As of
2015 Business Outlook
For fiscal 2015, the Company projects net sales to increase
approximately 5% over fiscal 2014 and adjusted diluted earnings per
share to increase approximately 10% to 14% compared to adjusted diluted
earnings per share of
For the first quarter of fiscal 2015, the Company projects net sales to
increase approximately 3% over the first quarter of fiscal 2014 and
adjusted diluted earnings per share to be comparable to adjusted diluted
earnings per share of
Conference Call
The Company will hold a conference call with investors to discuss fourth
quarter and fiscal 2014 results and its business outlook on
About Carter’s, Inc.
Carter’s, Inc. is the largest branded marketer in
Cautionary Language
This press release contains forward-looking statements within the
meaning of the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995 relating to the Company’s future
performance, including, without limitation, statements with respect to
the Company’s anticipated financial results for the first quarter of
fiscal 2015 and fiscal year 2015, or any other future period, assessment
of the Company’s performance and financial position, and drivers of the
Company’s sales and earnings growth. Such statements are based on
current expectations only, and are subject to certain risks,
uncertainties, and assumptions. Should one or more of these risks or
uncertainties materialize, or should underlying assumptions prove
incorrect, actual results may vary materially from those anticipated,
estimated, or projected. Factors that could cause actual results to
materially differ include the risks of: losing one or more major
customers, vendors, or licensees or financial difficulties for one or
more of our major customers, vendors, or licensees; the Company’s
products not being accepted in the marketplace; changes in consumer
preference and fashion trends; negative publicity; the Company failing
to protect its intellectual property; incurring costs in connection with
cooperating with regulatory investigations and proceedings; the breach
of the Company’s consumer databases, systems or processes; deflationary
pricing pressures; decreases in the overall level of consumer spending;
disruptions resulting from the Company’s dependence on foreign supply
sources; foreign currency risks due to the Company’s operations outside
of
CARTER’S, INC. |
|||||||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||||||||||||||||
(dollars in thousands, except for share data) |
|||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||
For the fiscal |
For the fiscal years ended |
||||||||||||||||||||
January 3, |
December 28, |
January 3, |
December 28, |
||||||||||||||||||
(14 weeks) | (13 weeks) | (53 weeks) | (52 weeks) | ||||||||||||||||||
Net sales | $ | 869,224 | $ | 769,655 | $ | 2,893,868 | $ | 2,638,711 | |||||||||||||
Cost of goods sold | 513,192 | 447,232 | 1,709,428 | 1,543,332 | |||||||||||||||||
Gross profit | 356,032 | 322,423 | 1,184,440 | 1,095,379 | |||||||||||||||||
Selling, general, and administrative expenses | 251,902 | 258,841 | 890,251 | 868,480 | |||||||||||||||||
Royalty income |
(9,880 |
) |
(9,812 |
) |
|
(39,156 |
) |
(37,252 |
) |
||||||||||||
Operating income | 114,010 | 73,394 | 333,345 | 264,151 | |||||||||||||||||
Interest expense | 7,030 | 6,755 | 27,653 | 13,437 | |||||||||||||||||
Interest income |
(86 |
) |
(147 |
) |
|
(403 |
) |
(669 |
) |
||||||||||||
Other expenses | 1,472 | 871 | 3,189 | 1,918 | |||||||||||||||||
Income before income taxes | 105,594 | 65,915 | 302,906 | 249,465 | |||||||||||||||||
Provision for income taxes | 37,004 | 23,167 | 108,236 | 89,058 | |||||||||||||||||
Net income | $ | 68,590 | $ | 42,748 | $ | 194,670 | $ | 160,407 | |||||||||||||
Basic net income per common share | $ | 1.30 | $ | 0.78 | $ | 3.65 | $ | 2.78 | |||||||||||||
Diluted net income per common share | $ | 1.29 | $ | 0.78 | $ | 3.62 | $ | 2.75 | |||||||||||||
Dividend declared and paid per common share | $ | 0.19 | $ | 0.16 | $ | 0.76 | $ | 0.48 | |||||||||||||
CARTER’S, INC. | ||||||||||||||||||||||||||||||||||||
BUSINESS SEGMENT RESULTS | ||||||||||||||||||||||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||||||||||||||
For the fiscal quarters ended | For the fiscal years ended | |||||||||||||||||||||||||||||||||||
January 3, |
% of |
December 28, |
% of |
January 3, |
% of |
December 28, |
% of |
|||||||||||||||||||||||||||||
Net sales: |
||||||||||||||||||||||||||||||||||||
Carter’s Retail (a) | $341,692 | 39.3 | % | $295,333 | 38.4 | % | $ | 1,087,165 | 37.6 | % | $ | 954,160 | 36.2 | % | ||||||||||||||||||||||
Carter’s Wholesale | 300,428 | 34.6 | % | 271,902 | 35.3 | % | 1,081,888 | 37.4 | % | 1,035,420 | 39.2 | % | ||||||||||||||||||||||||
Total Carter’s | 642,120 | 73.9 | % | 567,235 | 73.7 | % | 2,169,053 | 75.0 | % | 1,989,580 | 75.4 | % | ||||||||||||||||||||||||
OshKosh Retail (a) | 112,640 | 13.0 | % | 95,649 | 12.4 | % | 335,140 | 11.6 | % | 289,311 | 11.0 | % | ||||||||||||||||||||||||
OshKosh Wholesale | 20,859 | 2.4 | % | 20,495 | 2.7 | % | 73,201 | 2.5 | % | 74,564 | 2.8 | % | ||||||||||||||||||||||||
Total OshKosh | 133,499 | 15.4 | % | 116,144 | 15.1 | % | 408,341 | 14.1 | % | 363,875 | 13.8 | % | ||||||||||||||||||||||||
International (b) | 93,605 | 10.7 | % | 86,276 | 11.2 | % | 316,474 | 10.9 | % | 285,256 | 10.8 | % | ||||||||||||||||||||||||
Total net sales | $869,224 | 100.0 | % | $769,655 | 100.0 | % | $ | 2,893,868 | 100.0 | % | $ | 2,638,711 | 100.0 | % | ||||||||||||||||||||||
Operating income (loss): |
Operating |
Operating |
Operating |
Operating |
||||||||||||||||||||||||||||||||
Carter’s Retail (a) | $73,638 | 21.6 | % | $60,529 | 20.5 | % | $ | 211,297 | 19.4 | % | $ | 181,169 | 19.0 | % | ||||||||||||||||||||||
Carter’s Wholesale | 51,974 | 17.3 | % | 47,314 | 17.4 | % | 185,463 | 17.1 | % | 185,501 | 17.9 | % | ||||||||||||||||||||||||
Total Carter’s | 125,612 | 19.6 | % | 107,843 | 19.0 | % | 396,760 | 18.3 | % | 366,670 | 18.4 | % | ||||||||||||||||||||||||
OshKosh Retail (a) | 9,093 | 8.1 | % | 4,086 | 4.3 | % | 8,210 | 2.4 | % | (1,433 | ) | (0.5 | )% | |||||||||||||||||||||||
OshKosh Wholesale | 3,717 | 17.8 | % | 1,867 | 9.1 | % | 8,842 | 12.1 | % | 9,796 | 13.1 | % | ||||||||||||||||||||||||
Total OshKosh | 12,810 | 9.6 | % | 5,953 | 5.1 | % | 17,052 | 4.2 | % | 8,363 | 2.3 | % | ||||||||||||||||||||||||
International (b) (c) | 12,431 | 13.3 | % | 13,154 | 15.2 | % | 39,470 | 12.5 | % | 40,641 | 14.2 | % | ||||||||||||||||||||||||
Corporate expenses (d) (e) | (36,843 | ) | (53,556 | ) | (119,937 | ) | (151,523 | ) | ||||||||||||||||||||||||||||
Total operating income | $114,010 | 13.1 | % | $73,394 | 9.5 | % | $ | 333,345 | 11.5 | % | $ | 264,151 | 10.0 | % | ||||||||||||||||||||||
(a) Includes eCommerce results.
(b) Net sales include international retail, eCommerce, and wholesale sales. Operating income includes international licensing income.
(c) Includes the following net charges:
For the fiscal quarter ended | For the fiscal years ended | ||||||||||||||||
January 3, |
December 28, |
January 3, |
December 28, |
||||||||||||||
(dollars in millions) | (14 weeks) | (13 weeks) | (53 weeks) | (52 weeks) | |||||||||||||
Revaluation of contingent consideration | $ | 0.4 | $ | 0.5 | $ |
1.3 |
$ |
2.8 |
|||||||||
Exit from Japan retail operations | $ | 0.1 | $ | 4.1 | $ | 0.5 | $ | 4.1 | |||||||||
(d) Corporate expenses include expenses related to incentive compensation, stock-based compensation, executive management, severance and relocation, finance, building occupancy, information technology, certain legal fees, consulting, and audit fees.
(e) Includes the following charges:
For the fiscal quarter ended | For the fiscal years ended | ||||||||||||||||
January 3, |
December 28, |
January 3, |
December 28, |
||||||||||||||
(dollars in millions) | (14 weeks) | (13 weeks) | (53 weeks) | (52 weeks) | |||||||||||||
Office consolidation costs | $ | — |
$ |
9.2 | $ | 6.6 | $ | 33.3 | |||||||||
Amortization of H.W. Carter and Sons tradenames | $ | 2.3 | $ | 6.3 | $ | 16.4 | $ | 13.6 | |||||||||
Closure of distribution facility in Hogansville, GA (1) | $ | 0.1 | $ | 0.9 | $ | 0.9 | $ | 1.9 | |||||||||
(1) Continuing operating costs associated with the closure of the
Company’s distribution facility in
Certain prior year amounts have been reclassified for comparative purposes.
CARTER’S, INC. | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
(dollars in thousands, except for share data) |
|||||||||||
(unaudited) |
|||||||||||
January 3, |
December 28, |
||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 340,638 | $ | 286,546 | |||||||
Accounts receivable, net | 184,563 | 193,611 | |||||||||
Finished goods inventories, net | 444,844 | 417,754 | |||||||||
Prepaid expenses and other current assets | 34,788 | 35,157 | |||||||||
Deferred income taxes | 36,625 | 37,313 | |||||||||
Total current assets | 1,041,458 | 970,381 | |||||||||
Property, plant, and equipment, net | 333,097 | 307,885 | |||||||||
Tradenames and other intangible, net | 317,297 | 330,258 | |||||||||
Goodwill | 181,975 | 186,077 | |||||||||
Deferred debt issuance costs, net | 6,677 | 8,088 | |||||||||
Other assets | 12,592 | 9,795 | |||||||||
Total assets | $ | 1,893,096 | $ | 1,812,484 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 150,243 | $ | 164,010 | |||||||
Other current liabilities | 97,728 | 105,129 | |||||||||
Total current liabilities | 247,971 | 269,139 | |||||||||
Long-term debt | 586,000 | 586,000 | |||||||||
Deferred income taxes | 121,536 | 121,434 | |||||||||
Other long-term liabilities | 150,905 | 135,180 | |||||||||
Total liabilities | 1,106,412 | 1,111,753 | |||||||||
Commitments and contingencies | |||||||||||
Stockholders’ equity: | |||||||||||
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at January 3, 2015, and December 28, 2013 |
— | ||||||||||
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 52,712,193 and 54,541,879 shares issued and outstanding at January 3, 2015 and December 28, 2013, respectively |
527 | 545 | |||||||||
Additional paid-in capital | — | 4,332 | |||||||||
Accumulated other comprehensive loss | (23,037 | ) | (10,082 | ) | |||||||
Retained earnings | 809,194 | 705,936 | |||||||||
Total stockholders’ equity | 786,684 | 700,731 | |||||||||
Total liabilities and stockholders’ equity | $ | 1,893,096 | $ | 1,812,484 | |||||||
CARTER’S, INC. | |||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOW | |||||||||||
(dollars in thousands) |
|||||||||||
(unaudited) |
|||||||||||
For the fiscal years ended | |||||||||||
January 3, 2015 | December 28, 2013 | ||||||||||
(53 weeks) | (52 weeks) | ||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 194,670 | $ | 160,407 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||||||
Depreciation and amortization | 58,487 | 54,915 | |||||||||
Amortization of H.W. Carter and Sons tradenames | 16,437 | 13,588 | |||||||||
Accretion of contingent consideration | 1,348 | 2,825 | |||||||||
Amortization of debt issuance costs | 1,533 | 1,049 | |||||||||
Stock-based compensation expense | 17,598 | 16,040 | |||||||||
Unrealized foreign currency exchange loss | 2,378 | — | |||||||||
Income tax benefit from stock-based compensation | (4,700 | ) | (11,040 | ) | |||||||
Loss on disposal of property, plant, and equipment | 1,157 | 272 | |||||||||
Deferred income taxes | 3,911 | 596 | |||||||||
Effect of changes in operating assets and liabilities: | |||||||||||
Accounts receivable | 8,405 | (26,064 | ) | ||||||||
Inventories | (32,151 | ) | (70,691 | ) | |||||||
Prepaid expenses and other assets | (2,719 | ) | (18,716 | ) | |||||||
Accounts payable and other liabilities | 16,043 | 86,515 | |||||||||
Net cash provided by operating activities | 282,397 | 209,696 | |||||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (103,453 | ) | (182,525 | ) | |||||||
Acquisition of tradenames | (3,550 | ) | (38,007 | ) | |||||||
Proceeds from sale of property, plant, and equipment | 2,271 | — | |||||||||
Net cash used in investing activities | (104,732 | ) | (220,532 | ) | |||||||
Cash flows from financing activities: | |||||||||||
Proceeds from senior notes | — | 400,000 | |||||||||
Payments of debt issuance costs | (177 | ) | (6,989 | ) | |||||||
Repurchase of common stock | (82,099 | ) | (454,133 | ) | |||||||
Payment of contingent consideration | (8,901 | ) | (14,721 | ) | |||||||
Dividends paid | (40,477 | ) | (27,715 | ) | |||||||
Income tax benefit from stock-based compensation | 4,700 | 11,040 | |||||||||
Withholdings from vesting of restricted stock | (4,548 | ) | (5,052 | ) | |||||||
Proceeds from exercise of stock options | 9,064 | 12,912 | |||||||||
Net cash used in financing activities | (122,438 | ) | (84,658 | ) | |||||||
Net effect of exchange rate changes on cash | (1,135 | ) | (196 | ) | |||||||
Net increase (decrease) in cash and cash equivalents | 54,092 | (95,690 | ) | ||||||||
Cash and cash equivalents, beginning of period | 286,546 | 382,236 | |||||||||
Cash and cash equivalents, end of period | $ | 340,638 | $ | 286,546 | |||||||
CARTER’S, INC. |
|||||||||||||||||||||||||
RECONCILIATION OF GAAP TO ADJUSTED RESULTS |
|||||||||||||||||||||||||
(dollars in millions, except earnings per share) |
|||||||||||||||||||||||||
Fiscal quarter ended January 3, 2015 (14 weeks) | |||||||||||||||||||||||||
Gross |
SG&A |
Operating |
Net Income | Diluted EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 356.0 | $ | 251.9 | $ | 114.0 | $ | 68.6 | $ | 1.29 | |||||||||||||||
Amortization of H.W. Carter and Sons tradenames |
— | (2.3 | ) | 2.3 | 1.5 | 0.03 | |||||||||||||||||||
Costs to exit retail operations in Japan | — | (0.1 | ) | 0.1 | — | — | |||||||||||||||||||
Closure of distribution facility in Hogansville, GA |
— | (0.1 | ) | 0.1 | — | — | |||||||||||||||||||
Revaluation of contingent consideration (a) | — | (0.4 | ) | 0.4 | 0.4 | 0.01 | |||||||||||||||||||
As adjusted (b) | $ | 356.0 | $ | 249.0 | $ | 116.9 | $ | 70.6 | $ | 1.32 | |||||||||||||||
Fiscal year ended January 3, 2015 (53 weeks) | |||||||||||||||||||||||||
Gross |
SG&A |
Operating |
Net Income | Diluted EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 1,184.4 | $ | 890.3 | $ | 333.3 | $ | 194.7 | $ | 3.62 | |||||||||||||||
Amortization of H.W. Carter and Sons tradenames | — | (16.4 | ) | 16.4 | 10.4 | 0.19 | |||||||||||||||||||
Office consolidation costs (c) | — | (6.6 | ) | 6.6 | 4.2 | 0.08 | |||||||||||||||||||
Revaluation of contingent consideration (a) | — | (1.3 | ) | 1.3 | 1.3 | 0.03 | |||||||||||||||||||
Closure of distribution facility in Hogansville, GA | — | (0.9 | ) | 0.9 | 0.6 | 0.01 | |||||||||||||||||||
Costs to exit retail operations in Japan | (1.0 | ) | (1.5 | ) | 0.5 | 0.3 | 0.01 | ||||||||||||||||||
As adjusted (b) | $ | 1,183.4 | $ | 863.3 | $ | 359.3 | $ | 211.5 | $ | 3.93 | |||||||||||||||
Fiscal quarter ended December 28, 2013 (13 weeks) | |||||||||||||||||||||||||
Gross |
SG&A |
Operating |
Net Income | Diluted EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 322.4 | $ | 258.8 | $ | 73.4 | $ | 42.7 | $ | 0.78 | |||||||||||||||
Office consolidation costs (c) | — | (9.2 | ) | 9.2 | 5.8 | 0.11 | |||||||||||||||||||
Amortization of H.W. Carter and Sons tradenames | — | (6.3 | ) | 6.3 | 4.0 | 0.07 | |||||||||||||||||||
Costs to exit retail operations in Japan | 1.1 | (3.0 | ) | 4.1 | 2.6 | 0.05 | |||||||||||||||||||
Closure of distribution facility in Hogansville, GA | — | (0.9 | ) | 0.9 | 0.6 | 0.01 | |||||||||||||||||||
Revaluation of contingent consideration (a) | — | (0.5 | ) | 0.5 | 0.5 | 0.01 | |||||||||||||||||||
As adjusted (b) | $ | 323.5 | $ | 238.9 | $ | 94.4 | $ | 56.2 | $ | 1.02 | |||||||||||||||
Fiscal year ended December 28, 2013 (52 weeks) | |||||||||||||||||||||||||
Gross Margin |
SG&A |
Operating |
Net Income | Diluted EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 1,095.4 | $ | 868.5 | $ | 264.2 | $ | 160.4 | $ | 2.75 | |||||||||||||||
Office consolidation costs (c) | — | (33.3 | ) | 33.3 | 21.0 | 0.36 | |||||||||||||||||||
Amortization of H.W. Carter and Sons tradenames | — | (13.6 | ) | 13.6 | 8.6 | 0.15 | |||||||||||||||||||
Revaluation of contingent consideration (a) | — | (2.8 | ) | 2.8 | 2.8 | 0.05 | |||||||||||||||||||
Costs to exit retail operations in Japan | 1.1 | (3.0 | ) | 4.1 | 2.6 | 0.04 | |||||||||||||||||||
Closure of distribution facility in Hogansville, GA | — | (1.9 | ) | 1.9 | 1.2 | 0.02 | |||||||||||||||||||
As adjusted (b) | $ | 1,096.4 | $ | 813.9 | $ | 319.8 | $ | 196.5 | $ | 3.37 | |||||||||||||||
(a) Revaluation of the contingent consideration liability associated with the Company’s 2011 acquisition of Bonnie Togs.
(b) In addition to the results provided in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements that present gross margin, SG&A, operating income, net income, and net income on a diluted share basis excluding the adjustments discussed above. The Company believes these adjustments provide a meaningful comparison of the Company’s results. The adjusted, non-GAAP financial measurements included in this earnings release should not be considered as an alternative to net income or as any other measurement of performance derived in accordance with GAAP. The adjusted, non-GAAP financial measurements are presented for informational purposes only and are not necessarily indicative of the Company’s future condition or results of operations.
(c) Costs associated with office consolidation including severance, relocation, accelerated depreciation and other charges.
Note: Results may not be additive due to rounding. Certain prior year amounts have been reclassified for comparative purposes.
CARTER’S, INC. | ||||||||||||||||||||||||||
RECONCILIATION OF GAAP TO ADJUSTED RESULTS | ||||||||||||||||||||||||||
(dollars in millions, except earnings per share) |
||||||||||||||||||||||||||
Fiscal quarter ended March 29, 2014 | ||||||||||||||||||||||||||
Gross Margin | SG&A |
Operating |
Net Income | Diluted EPS | ||||||||||||||||||||||
As reported (GAAP) | $ | 261.7 | $ | 210.1 | $ | 61.5 | $ | 34.3 | $ | 0.63 | ||||||||||||||||
Amortization of H.W. Carter and Sons tradenames | — | (6.3 | ) | 6.3 | 4.0 | 0.07 | ||||||||||||||||||||
Office consolidation costs (a) | — | (2.0 | ) | 2.0 | 1.2 | 0.02 | ||||||||||||||||||||
Revaluation of contingent consideration (b) | — | (0.5 | ) | 0.5 | 0.5 | 0.01 | ||||||||||||||||||||
Costs to exit retail operations in Japan | (1.0 | ) | (0.6 | ) | (0.4 | ) | (0.3 | ) | (0.01 | ) | ||||||||||||||||
Closure of distribution facility in Hogansville, GA | — | (0.3 | ) | 0.3 | 0.2 | — | ||||||||||||||||||||
As adjusted (c) | $ | 260.7 | $ | 200.5 | $ | 70.1 | $ | 39.9 | $ | 0.73 | ||||||||||||||||
(a) Costs associated with office consolidation including severance, accelerated depreciation, and other charges.
(b) Revaluation of the contingent consideration liability associated with the Company’s 2011 acquisition of Bonnie Togs.
(c) In addition to the results provided in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements that present gross margin, SG&A, operating income, net income, and net income on a diluted share basis excluding the adjustments discussed above. The Company believes these adjustments provide a meaningful comparison of the Company’s results. The adjusted, non-GAAP financial measurements included in this earnings release should not be considered as an alternative to net income or as any other measurement of performance derived in accordance with GAAP. The adjusted, non-GAAP financial measurements are presented for informational purposes only and are not necessarily indicative of the Company’s future condition or results of operations.
Note: Results may not be additive due to rounding. Certain prior year amounts have been reclassified for comparative purposes.
CARTER’S, INC. | |||||||||||||||||||||
RECONCILIATION OF NET INCOME ALLOCABLE TO COMMON SHAREHOLDERS | |||||||||||||||||||||
For the fiscal |
For the fiscal years ended | ||||||||||||||||||||
January 3, |
December 28, |
January 3, |
December 28, |
||||||||||||||||||
(14 weeks) | (13 weeks) | (53 weeks) | (52 weeks) | ||||||||||||||||||
Weighted-average number of common and common equivalent shares outstanding: | |||||||||||||||||||||
Basic number of common shares outstanding | 52,130,289 | 53,777,662 | 52,614,425 | 56,931,216 | |||||||||||||||||
Dilutive effect of equity awards | 479,744 | 516,242 | 479,114 | 590,951 | |||||||||||||||||
Diluted number of common and common equivalent shares outstanding | 52,610,033 | 54,293,904 | 53,093,539 | 57,522,167 | |||||||||||||||||
As reported on a GAAP Basis: |
|||||||||||||||||||||
(dollars in thousands, except per share data) | |||||||||||||||||||||
Basic net income per common share: | |||||||||||||||||||||
Net income | $ | 68,590 | $ | 42,748 | $ | 194,670 | $ | 160,407 | |||||||||||||
Income allocated to participating securities | (870 | ) | (586 | ) | (2,586 | ) | (2,144 | ) | |||||||||||||
Net income available to common shareholders | $ | 67,720 | $ | 42,162 | $ | 192,084 | $ | 158,263 | |||||||||||||
Basic net income per common share | $ | 1.30 | $ | 0.78 | $ | 3.65 | $ | 2.78 | |||||||||||||
Diluted net income per common share: | |||||||||||||||||||||
Net income | $ | 68,590 | $ | 42,748 | $ | 194,670 | $ | 160,407 | |||||||||||||
Income allocated to participating securities | (863 | ) | (581 | ) | (2,568 | ) | (2,126 | ) | |||||||||||||
Net income available to common shareholders | $ | 67,727 | $ | 42,167 | $ | 192,102 | $ | 158,281 | |||||||||||||
Diluted net income per common share | $ | 1.29 | $ | 0.78 | $ | 3.62 | $ | 2.75 | |||||||||||||
As adjusted (a): |
|||||||||||||||||||||
(dollars in thousands, except per share data) | |||||||||||||||||||||
Basic net income per common share: | |||||||||||||||||||||
Net income | $ | 70,573 | $ | 56,160 | $ | 211,493 | $ | 196,532 | |||||||||||||
Income allocated to participating securities | (895 | ) | (772 | ) | (2,814 | ) | (2,634 | ) | |||||||||||||
Net income available to common shareholders | $ | 69,678 | $ | 55,388 | $ | 208,679 | $ | 193,898 | |||||||||||||
Basic net income per common share | $ | 1.34 | $ | 1.03 | $ | 3.97 | $ | 3.41 | |||||||||||||
Diluted net income per common share: | |||||||||||||||||||||
Net income | $ | 70,573 | $ | 56,160 | $ | 211,493 | $ | 196,532 | |||||||||||||
Income allocated to participating securities | (888 | ) | (766 | ) | (2,793 | ) | (2,610 | ) | |||||||||||||
Net income available to common shareholders | $ | 69,685 | $ | 55,394 | $ | 208,700 | $ | 193,922 | |||||||||||||
Diluted net income per common share | $ | 1.32 | $ | 1.02 | $ | 3.93 | $ | 3.37 | |||||||||||||
(a) In addition to the results provided in this earnings release in
accordance with GAAP, the Company has provided adjusted, non-GAAP
financial measurements that present per share data excluding the
adjustments discussed above. The Company has excluded approximately
RECONCILIATION OF U.S. GAAP AND NON-GAAP INFORMATION
(unaudited)
The following table provides a reconciliation of EBITDA and adjusted EBITDA for the periods indicated to net income, which is the most directly comparable financial measure presented in accordance with GAAP:
Fiscal quarter ended | Fiscal year ended | ||||||||||||||||||||
January 3, |
December 28, |
January 3, |
December 28, |
||||||||||||||||||
(dollars in millions) | (14 weeks) | (13 weeks) | (53 weeks) | (52 weeks) | |||||||||||||||||
Net income | $ | 68.6 | $ | 42.7 | $ | 194.7 | $ | 160.4 | |||||||||||||
Interest expense | 7.0 | 6.8 | 27.7 | 13.4 | |||||||||||||||||
Interest income | (0.1 | ) | (0.1 | ) | (0.4 | ) | (0.7 | ) | |||||||||||||
Tax expense | 37.0 | 23.2 | 108.2 | 89.1 | |||||||||||||||||
Depreciation and amortization | 17.9 | 25.2 | 74.9 | 68.5 | |||||||||||||||||
EBITDA | $ | 130.5 | $ | 97.7 | $ | 405.1 | $ | 330.7 | |||||||||||||
Adjustments to EBITDA | |||||||||||||||||||||
Office consolidation costs (a) | $ | — | $ | 8.4 | $ | 6.6 | $ | 29.3 | |||||||||||||
Revaluation of contingent consideration (b) | 0.4 | 0.5 | 1.3 | 2.8 | |||||||||||||||||
Facility-related closures (c) | 0.1 | 0.6 | 0.9 | 1.2 | |||||||||||||||||
Japan retail operations exit (d) | 0.1 | 4.0 | (0.4 | ) | 4.1 | ||||||||||||||||
Adjusted EBITDA | $ | 131.1 | $ | 111.2 | $ | 413.7 | $ | 368.0 | |||||||||||||
(a) Costs associated with office consolidation including severance, relocation, and other charges. These amounts exclude costs related to accelerated depreciation as such amounts are included in the total of depreciation and amortization above.
(b) Revaluation of the contingent consideration liability associated with the Company’s 2011 acquisition of Bonnie Togs.
(c) Costs associated with the closure of the Company’s distribution
facility in
(d) Costs incurred to exit the Company’s retail business in
Note: Results may not be additive due to rounding.
EBITDA and Adjusted EBITDA are supplemental financial measures that are not defined or prepared in accordance with GAAP. We define EBITDA as net income before interest, income taxes and depreciation and amortization. Adjusted EBITDA is EBITDA adjusted for the items described in the footnotes (a) - (d) to the table above.
We present EBITDA and Adjusted EBITDA because we consider them important supplemental measures of our performance and believe they are frequently used by securities analysts, investors and other interested parties in the evaluation of companies in our industry.
The use of EBITDA and Adjusted EBITDA instead of net income or cash flows from operations has limitations as an analytical tool, and you should not consider them in isolation, or as a substitute for analysis of our results as reported under GAAP. EBITDA and Adjusted EBITDA do not represent net income or cash flow from operations as those terms are defined by GAAP and do not necessarily indicate whether cash flows will be sufficient to fund cash needs. While EBITDA, Adjusted EBITDA and similar measures are frequently used as measures of operations and the ability to meet debt service requirements, these terms are not necessarily comparable to other similarly titled captions of other companies due to the potential inconsistencies in the method of calculation. EBITDA and Adjusted EBITDA do not reflect the impact of earnings or charges resulting from matters that we consider not to be indicative of our ongoing operations. Because of these limitations, EBITDA and Adjusted EBITDA should not be considered as discretionary cash available to us for working capital, debt service and other purposes.
Source: Carter’s, Inc.
Carter’s, Inc.
Sean McHugh, 678-791-7615
Vice President &
Treasurer