Carter’s, Inc. Reports Fourth Quarter and Fiscal 2018 Results
- Fourth quarter fiscal 2018 results
- Net sales
$1.1 billion , growth of 6% - Diluted EPS
$2.83 ; adjusted diluted EPS$2.84 , growth of 22%
- Net sales
- Full year fiscal 2018 results
- Net sales
$3.5 billion , growth of 2% - Diluted EPS
$6.00 ; adjusted diluted EPS$6.29 , growth of 9%
- Net sales
- Returned
$277 million to shareholders through share repurchases and dividends in fiscal 2018 - Board of Directors authorizes 11% increase in quarterly dividend to
$0.50 per share - Full year fiscal 2019 outlook: net sales growth of 1% to 2%; adjusted diluted EPS growth of 4% to 6%
“We saw good demand for our brands in the final months of 2018, with
growth driven by our retail and wholesale businesses,” said Michael D.
Casey, Chairman and Chief Executive Officer. “In the fourth quarter, our
retail sales in
“For the year, Carter’s achieved its 30th consecutive year of sales growth, and a record level of profitability enabled by the significant benefits from the Tax Cuts and Jobs Act of 2017.
“We believe Carter’s is well-positioned to achieve good growth in sales
and earnings in the years ahead. Carter’s is the market leader in young
children’s apparel in
“Given our strong balance sheet and cash flow, we plan to continue investing in strategies which we believe will enable us to outperform market trends and deliver attractive returns to shareholders.”
Consolidated Results
Fourth Quarter of Fiscal 2018 compared to Fourth Quarter of Fiscal 2017
Consolidated net sales increased
Operating income in the fourth quarter of fiscal 2018 increased
Adjusted operating income (a non-GAAP measure) increased
Net income in the fourth quarter of fiscal 2018 decreased
Adjusted net income (a non-GAAP measure) increased
Fiscal 2018 compared to Fiscal 2017
Consolidated net sales increased
Operating income in fiscal 2018 decreased
Adjusted operating income decreased
Net income in fiscal 2018 decreased
Adjusted net income increased
Cash flow from operations in fiscal 2018 was
See the “Reconciliation of GAAP to Adjusted Results” section of this release for additional disclosures and reconciliations regarding non-GAAP measures.
U.S. Retail Segment
Fourth Quarter of Fiscal 2018 compared to Fourth Quarter of Fiscal 2017
U.S. Retail segment sales increased
In the fourth quarter of fiscal 2018, the Company opened 19 stores and
closed five stores in
Fiscal 2018 compared to Fiscal 2017
U.S. Retail segment sales increased
In fiscal 2018, the Company opened 55 stores and closed 41 stores in
As of the end of the fourth quarter of fiscal 2018, the Company operated
844 retail stores1 in
1 Excludes five temporary Skip Hop stores that were
closed in
U.S. Wholesale Segment
Fourth Quarter of Fiscal 2018 compared to Fourth Quarter of Fiscal 2017
U.S. Wholesale segment sales increased
Fiscal 2018 compared to Fiscal 2017
U.S. Wholesale segment sales decreased
International Segment
Fourth Quarter of Fiscal 2018 compared to Fourth Quarter of Fiscal 2017
International segment sales decreased
Changes in foreign currency exchange rates in the fourth quarter of
fiscal 2018 as compared to the fourth quarter of fiscal 2017 adversely
affected International segment net sales in the fourth quarter of fiscal
2018 by
Fiscal 2018 compared to Fiscal 2017
International segment sales increased
Changes in foreign currency exchange rates in fiscal 2018 as compared to
fiscal 2017 adversely affected International segment net sales in fiscal
2018 by
As of the end of fiscal 2018, the Company operated 188 retail stores in
Return of Capital
In the fourth quarter and fiscal year 2018, the Company returned to
shareholders a total of
From the beginning of fiscal 2007 through fiscal 2018, the Company has
returned a total of
Stock Repurchase Activity
During the fourth quarter of fiscal 2018, the Company repurchased and
retired 515,109 shares of its common stock for
During fiscal 2018, the Company repurchased and retired 1,879,529 shares
for
Fiscal 2019 year-to-date through
All shares were repurchased in open market transactions pursuant to
applicable regulations for open market share repurchases. As of
Dividends
During the fourth quarter of fiscal 2018, the Company paid a cash
dividend of
In fiscal 2018, the Company paid quarterly cash dividends 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.
2019 Business Outlook
For fiscal 2019, the Company projects net sales will increase
approximately 1% to 2% and adjusted diluted earnings per share will
increase approximately 4% to 6% compared to adjusted diluted earnings
per share of
Net sales and adjusted earnings growth in the first quarter of fiscal
2019 are expected to be affected by comparisons to discontinued sales to
Toys “R” Us and
The Company believes these non-GAAP measurements provide investors with a meaningful view of the Company’s core operating results, and are the same measurements used by the Company's executive management to assess the Company's performance. See the “Reconciliation of GAAP to Adjusted Results” section of this release for additional disclosures and reconciliations regarding non-GAAP measures.
Adoption of New Accounting Standards
Beginning in fiscal 2018, the Company adopted the Financial Accounting
Standards Board’s Accounting Standards Codification No. 606, Revenue
from Contracts with Customers, and related amendments (“ASC 606”)
using the full retrospective adoption method. All periods in fiscal 2017
and fiscal 2016 were amended to reflect these provisions, and retained
earnings at
In fiscal 2019, the Company will adopt the Financial Accounting
Standards Board’s Accounting Standards Codification No. 842, Leases (“ASC
842”), which will require substantially all leases to be recorded on the
balance sheet as a right-of-use asset (“ROU asset”) and lease liability.
The Company expects to recognize lease liabilities for its operating
leases totaling between
Conference Call
The Company will hold a conference call with investors to discuss fourth
quarter and fiscal 2018 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 2019 and fiscal year 2019, or any other future period,
assessments 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 not materialize, or should underlying
assumptions prove incorrect, actual results may vary materially from
those anticipated, estimated, or projected. Certain of the risks and
uncertainties that could cause actual results and performance to differ
materially are described in the Company’s most recently filed Annual
Report on Form 10-K and other reports filed with the
CARTER’S, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (dollars in thousands, except for share data) (unaudited) |
||||||||||||||||
For the fiscal quarter ended | For the fiscal year ended | |||||||||||||||
December 29, 2018 |
December 30, 2017 |
December 29, 2018 |
December 30, 2017 |
|||||||||||||
Net sales | $ | 1,086,379 | $ | 1,027,880 | $ | 3,462,269 | $ | 3,400,504 | ||||||||
Cost of goods sold | 618,781 | 567,043 | 1,964,786 | 1,917,150 | ||||||||||||
Gross profit | 467,598 | 460,837 | 1,497,483 | 1,483,354 | ||||||||||||
Royalty income, net | 10,357 | 11,063 | 38,930 | 43,181 | ||||||||||||
Selling, general, and administrative expenses | 307,358 | 325,508 | 1,144,980 | 1,106,928 | ||||||||||||
Operating income | 170,597 | 146,392 | 391,433 | 419,607 | ||||||||||||
Interest expense | 8,779 | 7,685 | 34,569 | 30,044 | ||||||||||||
Interest income | (53 | ) | (86 | ) | (527 | ) | (345 | ) | ||||||||
Other expense (income), net | 888 | 416 | 1,416 | (1,164 | ) | |||||||||||
Income before income taxes | 160,983 | 138,377 | 355,975 | 391,072 | ||||||||||||
Provision for income taxes | 30,422 | 2,233 | 73,907 | 88,224 | ||||||||||||
Net income | $ | 130,561 | $ | 136,144 | $ | 282,068 | $ | 302,848 | ||||||||
Basic net income per common share | $ | 2.85 | $ | 2.88 | $ | 6.06 | $ | 6.31 | ||||||||
Diluted net income per common share | $ | 2.83 | $ | 2.85 | $ | 6.00 | $ | 6.24 | ||||||||
Dividend declared and paid per common share | $ | 0.45 | $ | 0.37 | $ | 1.80 | $ | 1.48 | ||||||||
CARTER’S, INC. CONDENSED BUSINESS SEGMENT RESULTS (dollars in thousands) (unaudited) |
|||||||||||||||||||||||||||
For the fiscal quarter ended | For the fiscal year ended | ||||||||||||||||||||||||||
December 29, 2018 |
% of total sales |
December 30, 2017 |
% of total sales |
December 29, 2018 |
% of total sales |
December 30, 2017 |
% of total sales |
||||||||||||||||||||
Net sales: |
|||||||||||||||||||||||||||
U.S. Retail (a) | $606,330 | 55.8 | % | $566,236 | 55.1 | % | $ | 1,851,193 | 53.5 | % | $ | 1,775,378 | 52.2 | % | |||||||||||||
U.S. Wholesale | 351,415 | 32.3 | % | 329,821 | 32.1 | % | 1,180,687 | 34.1 | % | 1,209,663 | 35.6 | % | |||||||||||||||
International (b) | 128,634 | 11.9 | % | 131,822 | 12.8 | % | 430,389 | 12.4 | % | 415,463 | 12.2 | % | |||||||||||||||
Total net sales | $1,086,379 | 100.0 | % | $1,027,879 | 100.0 | % | $ | 3,462,269 | 100.0 | % | $ | 3,400,504 | 100.0 | % | |||||||||||||
Operating income: |
Operating |
Operating margin |
Operating |
Operating |
|||||||||||||||||||||||
U.S. Retail (c) (d) (j) | $102,698 | 16.9 | % | $88,200 | 15.6 | % | $ | 224,784 | 12.1 | % | $ | 215,640 | 12.1 | % | |||||||||||||
U.S. Wholesale (e) (f) (j) | 75,799 | 21.6 | % | 68,017 | 20.6 | % | 224,194 | 19.0 | % | 252,090 | 20.8 | % | |||||||||||||||
International (g) (h) (i) (j) | 18,746 | 14.6 | % | 18,418 | 14.0 | % | 39,253 | 9.1 | % | 46,426 | 11.2 | % | |||||||||||||||
Corporate expenses (k) (l) | (26,646 | ) | (28,243 | ) | (96,798 | ) | (94,549 | ) | |||||||||||||||||||
Total operating income | $170,597 | 15.7 | % | $146,392 | 14.2 | % | $ | 391,433 | 11.3 | % | $ | 419,607 | 12.3 | % | |||||||||||||
(a) | Includes retail stores and eCommerce results. |
(b) | Includes international retail, eCommerce, and wholesale sales. |
(c) | Fiscal 2018 includes insurance recovery of approximately $0.4 million associated with unusual storm-related store closures in 2017. |
(d) | Fiscal 2017 includes approximately $2.7 million of expenses related to store restructuring and approximately $12.7 million for a provision for special employee compensation. |
(e) | Fiscal quarter ended December 29, 2018 includes a $1.9 million recovery related to a customer bankruptcy claim settlement. Fiscal year ended December 29, 2018 includes $10.9 million of net charges related to a customer bankruptcy recorded in the first quarter of fiscal 2018. |
(f) | Fiscal 2017 includes approximately $3.3 million for a provision for special employee compensation. |
(g) | Includes international licensing royalty income. |
(h) | Includes costs associated with changes to the Company's business model in China of approximately $1.8 million and $5.3 million in the fiscal quarter and fiscal year ended December 29, 2018, respectively. |
(i) | Fiscal 2017 includes approximately $2.3 million for a provision for special employee compensation. |
(j) | $1.2 million of certain costs related to inventory acquired from Skip Hop are included in the operating income of U.S. Wholesale, U.S. Retail, and International for fiscal 2017. |
(k) | Includes expenses related to incentive compensation, stock-based compensation, executive management, severance and relocation, finance, building occupancy, information technology, and certain legal, consulting, and audit fees. |
(l) | Corporate expenses (not allocated to segments) include the following charges: |
For the fiscal quarter ended | For the fiscal year ended | |||||||||||||||
(dollars in millions) | December 29, 2018 |
December 30, 2017 |
December 29, 2018 |
December 30, 2017 |
||||||||||||
Provisions for special employee compensation | $ | — | $ | 2.9 | $ | — | $ | 2.9 | ||||||||
Amortization of H.W. Carter and Sons tradenames | $ | — | $ | — | $ | — | $ | — | ||||||||
Adjustment to Skip Hop contingent consideration | $ | — | $ | — | $ | — | $ | (3.6 | ) | |||||||
Direct sourcing initiative | $ | — | $ | — | $ | — | $ | 0.3 | ||||||||
Acquisition-related costs | $ | — | $ | 0.1 | $ | — | $ | 3.4 | ||||||||
CARTER’S, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (dollars in thousands, except for share data) (unaudited) |
||||||||
December 29, 2018 |
December 30, 2017 |
|||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 170,077 | $ | 178,494 | ||||
Accounts receivable, net | 258,259 | 240,561 | ||||||
Finished goods inventories | 574,226 | 548,722 | ||||||
Prepaid expenses and other current assets | 40,396 | 52,935 | ||||||
Total current assets | 1,042,958 | 1,020,712 | ||||||
Property, plant, and equipment, net | 350,437 | 377,924 | ||||||
Tradenames, net | 365,692 | 365,551 | ||||||
Goodwill | 227,101 | 230,424 | ||||||
Customer relationships, net | 44,511 | 47,996 | ||||||
Other assets | 28,159 | 28,435 | ||||||
Total assets | $ | 2,058,858 | $ | 2,071,042 | ||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 199,076 | $ | 182,114 | ||||
Other current liabilities | 128,345 | 149,134 | ||||||
Total current liabilities | 327,421 | 331,248 | ||||||
Long-term debt, net | 593,264 | 617,306 | ||||||
Deferred income taxes | 87,347 | 84,944 | ||||||
Other long-term liabilities | 181,393 | 180,128 | ||||||
Total liabilities | 1,189,425 | 1,213,626 | ||||||
Stockholders’ equity: | ||||||||
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at December 29, 2018 and December 30, 2017 | — | — | ||||||
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 45,629,014 and 47,178,346 shares issued and outstanding at December 29, 2018 and December 30, 2017, respectively | 456 | 472 | ||||||
Accumulated other comprehensive loss | (40,839 | ) | (29,093 | ) | ||||
Retained earnings | 909,816 | 886,037 | ||||||
Total stockholders’ equity | 869,433 | 857,416 | ||||||
Total liabilities and stockholders’ equity | $ | 2,058,858 | $ | 2,071,042 | ||||
CARTER’S, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW (dollars in thousands) (unaudited) |
||||||||
For the fiscal year ended | ||||||||
December 29, 2018 | December 30, 2017 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 282,068 | $ | 302,848 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 85,936 | 81,796 | ||||||
Amortization of intangible assets | 3,717 | 2,616 | ||||||
Adjustment and accretion of contingent consideration | — | (3,600 | ) | |||||
Amortization of debt issuance costs | 1,746 | 1,572 | ||||||
Non-cash stock-based compensation | 14,673 | 17,549 | ||||||
Unrealized foreign currency exchange loss (gain), net | 271 | (624 | ) | |||||
Provisions for doubtful accounts receivable from customers | 15,801 | 4,663 | ||||||
Loss on disposal of property, plant, and equipment | 995 | 1,572 | ||||||
Deferred income taxes | (1,018 | ) | (54,936 | ) | ||||
Effect of changes in operating assets and liabilities, net of acquisitions: | ||||||||
Accounts receivable, net | (34,448 | ) | (22,709 | ) | ||||
Inventories | (30,646 | ) | (20,922 | ) | ||||
Prepaid expenses and other assets | 12,121 | (21,791 | ) | |||||
Accounts payable and other liabilities | 4,982 | 41,587 | ||||||
Net cash provided by operating activities | 356,198 | 329,621 | ||||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (63,783 | ) | (69,473 | ) | ||||
Acquisition of businesses, net of cash acquired | 96 | (158,457 | ) | |||||
Disposals of property, plant, and equipment | 380 | 15 | ||||||
Net cash used in investing activities | (63,307 | ) | (227,915 | ) | ||||
Cash flows from financing activities: | ||||||||
Payments of debt issuance costs | (968 | ) | (2,119 | ) | ||||
Borrowings under secured revolving credit facility | 290,000 | 200,000 | ||||||
Payments on secured revolving credit facility | (315,000 | ) | (163,965 | ) | ||||
Repurchases of common stock | (193,028 | ) | (188,762 | ) | ||||
Dividends paid | (83,717 | ) | (70,914 | ) | ||||
Withholdings of taxes from vesting of restricted stock | (6,830 | ) | (5,753 | ) | ||||
Proceeds from exercises of stock options | 10,597 | 8,438 | ||||||
Net cash used in financing activities | (298,946 | ) | (223,075 | ) | ||||
Net effect of exchange rate changes on cash | (2,362 | ) | 505 | |||||
Net decrease in cash and cash equivalents | (8,417 | ) | (120,864 | ) | ||||
Cash and cash equivalents, beginning of fiscal year | 178,494 | 299,358 | ||||||
Cash and cash equivalents, end of fiscal year | $ | 170,077 | $ | 178,494 | ||||
CARTER’S, INC. RECONCILIATION OF GAAP TO ADJUSTED RESULTS (dollars in millions, except earnings per share) (unaudited) |
|||||||||||||||||||||||||||||
Fiscal quarter ended December 29, 2018 | |||||||||||||||||||||||||||||
Gross |
% Net |
SG&A |
% Net |
Operating |
% Net |
Net |
Diluted |
||||||||||||||||||||||
As reported (GAAP) (a) | $ | 467.6 | 43.0 | % | $ | 307.4 | 28.3 | % | $ | 170.6 | 15.7 | % | $ | 130.6 | $ | 2.83 | |||||||||||||
China business model change (c) (k) | 1.5 | (0.3 | ) | 1.8 | 1.8 | 0.04 | |||||||||||||||||||||||
Customer bankruptcy charges (d) (k) | — | 1.9 | (1.9 | ) | (1.4 | ) | (0.03 | ) | |||||||||||||||||||||
As adjusted (b) | $ | 469.1 | 43.2 | % | $ | 308.9 | 28.4 | % | $ | 170.5 | 15.7 | % | $ | 130.9 | $ | 2.84 | |||||||||||||
Fiscal year ended December 29, 2018 | |||||||||||||||||||||||||||||
Gross |
% Net |
SG&A |
% Net |
Operating |
% Net |
Net |
Diluted |
||||||||||||||||||||||
As reported (GAAP) (a) | $ | 1,497.5 | 43.3 | % | $ | 1,145.0 | 33.1 | % | $ | 391.4 | 11.3 | % | $ | 282.1 | $ | 6.00 | |||||||||||||
Customer bankruptcy charges, net (d) (k) | — | (10.9 | ) | 10.9 | 8.3 | 0.18 | |||||||||||||||||||||||
China business model change (c) (k) | 3.9 | (1.4 | ) | 5.3 | 5.3 | 0.11 | |||||||||||||||||||||||
Store restructuring costs (e) (k) | — | 0.4 | (0.4 | ) | (0.3 | ) | (0.01 | ) | |||||||||||||||||||||
As adjusted (b) | $ | 1,501.4 | 43.4 | % | $ | 1,133.1 | 32.7 | % | $ | 407.3 | 11.8 | % | $ | 295.4 | $ | 6.29 | |||||||||||||
Fiscal quarter ended December 30, 2017 | |||||||||||||||||||||||||||||
Gross |
% Net |
SG&A |
% Net |
Operating |
% Net |
Net |
Diluted |
||||||||||||||||||||||
As reported (GAAP) (a) | $ | 460.8 | 44.8 | % | $ | 325.5 | 31.7 | % | $ | 146.4 | 14.2 | % | $ | 136.1 | $ | 2.85 | |||||||||||||
Special employee compensation provision (f) (k) | — | (21.2 | ) | 21.2 | 15.1 | 0.32 | |||||||||||||||||||||||
Acquisition costs (g) (k) | 0.4 | (0.1 | ) | 0.5 | 0.3 | 0.01 | |||||||||||||||||||||||
Store restructuring costs (h) (k) | — | — | — | (0.2 | ) | (0.01 | ) | ||||||||||||||||||||||
Tax reform (i) | — | — | — | (40.0 | ) | (0.84 | ) | ||||||||||||||||||||||
As adjusted (b) | $ | 461.2 | 44.9 | % | $ | 304.3 | 29.6 | % | $ | 168.0 | 16.3 | % | $ | 111.4 | $ | 2.33 | |||||||||||||
Fiscal year ended December 30, 2017 | |||||||||||||||||||||||||||||
Gross |
% Net |
SG&A |
% Net |
Operating |
% Net |
Net |
Diluted |
||||||||||||||||||||||
As reported (GAAP) (a) | $ | 1,483.4 | 43.6 | % | $ | 1,106.9 | 32.6 | % | $ | 419.6 | 12.3 | % | $ | 302.8 | $ | 6.24 | |||||||||||||
Special employee compensation provision (f) (k) | — | (21.2 | ) | 21.2 | 15.1 | 0.31 | |||||||||||||||||||||||
Store restructuring costs, net (k) | — | (2.7 | ) | 2.7 | 1.5 | 0.03 | |||||||||||||||||||||||
Acquisition costs (g) (k) | 1.2 | 0.2 | 1.0 | 0.2 | — | ||||||||||||||||||||||||
Direct sourcing initiative (j) (k) | — | (0.3 | ) | 0.3 | 0.2 | — | |||||||||||||||||||||||
Tax reform (i) | — | — | — | (40.0 | ) | (0.83 | ) | ||||||||||||||||||||||
As adjusted (b) | $ | 1,484.6 | 43.7 | % | $ | 1,082.9 | 31.8 | % | $ | 444.8 | 13.1 | % | $ | 279.8 | $ | 5.77 | |||||||||||||
CARTER’S, INC. RECONCILIATION OF GAAP TO ADJUSTED RESULTS (dollars in millions, except earnings per share) (unaudited) |
|||||||||||||||||||||||||||||
Fiscal quarter ended March 31, 2018 | |||||||||||||||||||||||||||||
Gross |
% Net |
SG&A |
% Net |
Operating |
% Net Sales |
Net |
Diluted |
||||||||||||||||||||||
As reported (GAAP) (a) | $ | 332.5 | 44.0 | % | $ | 280.2 | 37.1 | % | $ | 60.3 | 8.0 | % | $ | 42.5 | $ | 0.89 | |||||||||||||
Customer bankruptcy charges (d) (k) | — | (12.8 | ) | 12.8 | 9.8 | 0.20 | |||||||||||||||||||||||
Store restructuring costs (e) (k) | — | 0.4 | (0.4 | ) | (0.3 | ) | (0.01 | ) | |||||||||||||||||||||
As adjusted (b) | $ | 332.5 | 44.0 | % | $ | 267.8 | 35.4 | % | $ | 72.7 | 9.6 | % | $ | 52.0 | $ | 1.09 | |||||||||||||
(a) | Beginning in fiscal 2018, the Company adopted the Financial Accounting Standards Board’s Accounting Standards Codification No. 606, Revenue from Contracts with Customers, and related amendments (“ASC 606”) using the full retrospective adoption method. All periods in fiscal 2017 and fiscal 2016 were amended to reflect these provisions, and retained earnings at January 2, 2016 (beginning of fiscal 2016) were adjusted for the cumulative effect of periods prior to fiscal 2016. The adoption of ASC 606 had no material effect on the Company’s consolidated financial position, results of operations, and cash flows. |
(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 and afford investors a view of what management considers to be the Company's core performance. 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 transitioning retail and wholesale operations to a full licensing model in China. |
(d) | Related to the Toys "R" Us bankruptcy. |
(e) | Insurance recovery associated with unusual storm-related store closures. |
(f) | Special employee compensation provided as a result of the significant benefit related to the enactment of the Tax Cuts and Jobs Act of 2017. |
(g) | Non-recurring costs related to the Skip Hop and Mexico acquisitions. |
(h) | Tax credit received for certain payroll costs incurred during unusual storm-related closures. |
(i) | Reflects the net benefit of the Tax Cuts and Jobs Act of 2017. |
(j) | Costs associated with the Company's direct sourcing initiative, which include severance and relocation. |
(k) | The difference between the impacts on operating income and net income represents the income taxes related to the adjustment item (calculated using the applicable tax rate of the underlying jurisdiction). |
Note: Results may not be additive due to rounding. |
|
CARTER’S, INC. RECONCILIATION OF NET INCOME ALLOCABLE TO COMMON SHAREHOLDERS (unaudited) |
||||||||||||||||
For the fiscal quarter ended | For the fiscal year ended | |||||||||||||||
December 29, 2018 |
December 30, 2017 |
December 29, 2018 |
December 30, 2017 |
|||||||||||||
Weighted-average number of common and common equivalent shares outstanding: | ||||||||||||||||
Basic number of common shares outstanding | 45,437,536 | 46,883,462 | 46,160,935 | 47,593,211 | ||||||||||||
Dilutive effect of equity awards | 348,316 | 575,843 | 487,485 | 552,864 | ||||||||||||
Diluted number of common and common equivalent shares outstanding | 45,785,852 | 47,459,305 | 46,648,420 | 48,146,075 | ||||||||||||
As reported on a GAAP Basis: |
||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Basic net income per common share: | ||||||||||||||||
Net income | $ | 130,561 | $ | 136,144 | $ | 282,068 | $ | 302,848 | ||||||||
Income allocated to participating securities | (1,004 | ) | (1,094 | ) | (2,148 | ) | (2,407 | ) | ||||||||
Net income available to common shareholders | $ | 129,557 | $ | 135,050 | $ | 279,920 | $ | 300,441 | ||||||||
Basic net income per common share | $ | 2.85 | $ | 2.88 | $ | 6.06 | $ | 6.31 | ||||||||
Diluted net income per common share: | ||||||||||||||||
Net income | $ | 130,561 | $ | 136,144 | $ | 282,068 | $ | 302,848 | ||||||||
Income allocated to participating securities | (998 | ) | (1,082 | ) | (2,132 | ) | (2,386 | ) | ||||||||
Net income available to common shareholders | $ | 129,563 | $ | 135,062 | $ | 279,936 | $ | 300,462 | ||||||||
Diluted net income per common share | $ | 2.83 | $ | 2.85 | $ | 6.00 | $ | 6.24 | ||||||||
As adjusted (a): |
||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Basic net income per common share: | ||||||||||||||||
Net income | $ | 130,921 | $ | 111,438 | $ | 295,445 | $ | 279,806 | ||||||||
Income allocated to participating securities | (1,009 | ) | (893 | ) | (2,253 | ) | (2,220 | ) | ||||||||
Net income available to common shareholders | $ | 129,912 | $ | 110,545 | $ | 293,192 | $ | 277,586 | ||||||||
Basic net income per common share | $ | 2.86 | $ | 2.36 | $ | 6.35 | $ | 5.83 | ||||||||
Diluted net income per common share: | ||||||||||||||||
Net income | $ | 130,921 | $ | 111,438 | $ | 295,445 | $ | 279,806 | ||||||||
Income allocated to participating securities | (1,002 | ) | (884 | ) | (2,236 | ) | (2,201 | ) | ||||||||
Net income available to common shareholders | $ | 129,919 | $ | 110,554 | $ | 293,209 | $ | 277,605 | ||||||||
Diluted net income per common share | $ | 2.84 | $ | 2.33 | $ | 6.29 | $ | 5.77 | ||||||||
(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 presented above. The Company excluded approximately $0.4 million and $13.4 million in after-tax expenses from these results for the quarter and fiscal year ended December 29, 2018, respectively. The Company excluded approximately $15.3 million and $17.0 million in after-tax expenses from these results for the quarter and fiscal year ended December 30, 2017, respectively. In addition, a $40.0 million preliminary income tax benefit related to the accounting for the implementation of the Tax Cuts and Jobs Act of 2017 was excluded from these results for the fourth quarter and full fiscal year 2017. |
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 | |||||||||||||||
(dollars in millions) | December 29, 2018 |
December 30, 2017 |
December 29, 2018 |
December 30, 2017 |
||||||||||||
Net income | $ | 130.6 | $ | 136.1 | $ | 282.1 | $ | 302.8 | ||||||||
Interest expense | 8.8 | 7.7 | 34.6 | 30.0 | ||||||||||||
Interest income | (0.1 | ) | (0.1 | ) | (0.5 | ) | (0.3 | ) | ||||||||
Tax expense | 30.4 | 2.2 | 73.9 | 88.2 | ||||||||||||
Depreciation and amortization | 23.4 | 22.3 | 89.7 | 84.4 | ||||||||||||
EBITDA | $ | 193.1 | $ | 168.2 | $ | 479.7 | $ | 505.2 | ||||||||
Adjustments to EBITDA | ||||||||||||||||
China business model change (a) | 1.8 | — | 5.3 | — | ||||||||||||
Customer bankruptcy charges, net (b) | (1.9 | ) | — | 10.9 | — | |||||||||||
Revaluation of contingent consideration (c) | — | — | — | (3.6 | ) | |||||||||||
Store restructuring costs (d) | — | — | (0.4 | ) | 2.7 | |||||||||||
Special employee compensation provision (e) | — | 21.2 | — | 21.2 | ||||||||||||
Direct sourcing initiative (f) | — | — | — | 0.3 | ||||||||||||
Acquisition-related costs (g) | — | 0.5 | — | 4.6 | ||||||||||||
Adjusted EBITDA | $ | 193.1 | $ | 189.9 | $ | 495.5 | $ | 530.4 | ||||||||
(a) | Costs associated with transitioning retail and wholesale operations to a full licensing model in China. |
(b) | Related to the Toys "R" Us bankruptcy |
(c) | Revaluation of the contingent consideration liability associated with the Company’s acquisition of Skip Hop. |
(d) | Net costs arising from unusual storm damage and related closures. |
(e) | Special employee compensation provision related to significant benefit related to the enactment of the Tax Cuts and Jobs Act of 2017; includes $1.2 million in related payroll taxes. |
(f) | Costs associated with the Company's direct sourcing initiative, which includes severance and relocation. |
(g) | Non-recurring costs incurred in connection with the Skip Hop and Mexico business acquisitions. |
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) - (g) to the table above.
We present EBITDA and Adjusted EBITDA because we consider them to be 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. These measures are used by the Company's executive management to assess the Company's performance.
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.
RECONCILIATION OF U.S. GAAP AND NON-GAAP INFORMATION (dollars in millions) (unaudited) |
|||||||||||||||||||||||
The tables below reflect the calculation of constant currency for total net sales of the International segment and consolidated net sales for the fiscal quarter and fiscal year ended December 29, 2018: |
|||||||||||||||||||||||
Fiscal Quarter Ended | |||||||||||||||||||||||
Reported |
Impact of |
Constant-Currency |
Reported |
Reported |
Constant-Currency |
||||||||||||||||||
Consolidated net sales | $ | 1,086.4 | $ | (3.9 | ) | $ | 1,090.3 | $ | 1,027.9 | 5.7 | % | 6.1 | % | ||||||||||
International segment net sales | $ | 128.6 | $ | (3.9 | ) | $ | 132.6 | $ | 131.8 | (2.4 | )% | 0.6 | % | ||||||||||
Fiscal Year Ended | |||||||||||||||||||||||
Reported |
Impact of |
Constant-Currency |
Reported |
Reported |
Constant-Currency |
||||||||||||||||||
Consolidated net sales | $ | 3,462.3 | $ | (2.6 | ) | $ | 3,464.9 | $ | 3,400.5 | 1.8 | % | 1.9 | % | ||||||||||
International segment net sales | $ | 430.4 | $ | (2.6 | ) | $ | 433.0 | $ | 415.5 | 3.6 | % | 4.2 | % | ||||||||||
The Company evaluates its net sales on both an “as reported” and a “constant currency” basis. The constant currency presentation, which is a non-GAAP measure, excludes the impact of fluctuations in foreign currency exchange rates that occurred between the comparative periods. Constant currency net sales results are calculated by translating current period net sales in local currency to the U.S. dollar amount by using the currency conversion rate for the prior comparative period. The Company consistently applies this approach to net sales for all countries where the functional currency is not the U.S. dollar. The Company believes that the presentation of net sales on a constant currency basis provides useful supplemental information regarding changes in our net sales that were not due to fluctuations in currency exchange rates and such information is consistent with how the Company assesses changes in its net sales between comparative periods.
View source version on businesswire.com: https://www.businesswire.com/news/home/20190225005445/en/
Source: Carter’s, Inc.
Sean McHugh
Vice President & Treasurer
(678) 791-7615