Carter’s, Inc. Reports Second Quarter Fiscal 2015 Results
-
Net Sales
$613 Million , Up 7% - Operating Margin 10.1%, Up 190 Basis Points; Adjusted Operating Margin 10.7%, Up 50 Basis Points
-
Diluted EPS
$0.68 , Up 42%; Adjusted Diluted EPS$0.73 , Up 19% - Company Raises Fiscal 2015 Adjusted Diluted EPS Guidance Range To Growth Of 12% - 15%; Previously 10% - 14%
“We continued to see strong demand for our brands in the second quarter with sales growth in all of our business segments,” said Michael D. Casey, Chairman and Chief Executive Officer. “We’re encouraged by our consumers’ response to our new fall marketing and product offerings. Given our progress in the first half, and outlook for the balance of the year, we are raising our earnings forecast for fiscal 2015.”
Consolidated Results
Second Quarter of Fiscal 2015 compared to Second Quarter of Fiscal 2014
Consolidated net sales increased
Operating income in the second quarter of fiscal 2015 increased
Net income in the second quarter of fiscal 2015 increased
First Half of Fiscal 2015 compared to First Half of Fiscal 2014
Consolidated net sales increased
Operating income in the first half of fiscal 2015 increased
Net income in the first half of fiscal 2015 increased
Cash flow from operations in the first half of fiscal 2015 was
See the “Reconciliation of GAAP to Adjusted Results” section of this release for additional disclosures and reconciliations regarding non-GAAP measures.
Note on Net Sales vs. Comparable Sales (52 vs. 53 Week Calendars)
The Company's fiscal 2015 results will include 52 weeks compared to 53 weeks in fiscal 2014. This change in weeks will impact the comparability of results in 2015. In the following segment discussions the net sales amounts and related comparisons are based on the Company's reported fiscal 2015 and 2014 calendars. However, direct-to-consumer (“DTC”), retail store, and eCommerce comparable sales are based on adjusted 2014 periods that have been aligned to the corresponding 13 and 26 week periods in fiscal 2015.
Carter’s Retail Segment Results
Second Quarter of Fiscal 2015 compared to Second Quarter of Fiscal 2014
Carter’s retail segment sales increased
In the second quarter of fiscal 2015, the Company opened 13 Carter’s
retail stores in
First Half of Fiscal 2015 compared to First Half of Fiscal 2014
Carter’s retail segment sales increased
In the first half of fiscal 2015, the Company opened 33 Carter’s
retail stores in
Carter’s Wholesale Segment Results
Second Quarter of Fiscal 2015 compared to Second Quarter of Fiscal 2014
Carter’s wholesale segment sales increased
First Half of Fiscal 2015 compared to First Half of Fiscal 2014
Carter’s wholesale segment sales increased
OshKosh Retail Segment Results
Second Quarter of Fiscal 2015 compared to Second Quarter of Fiscal 2014
OshKosh retail segment sales increased
In the second quarter of fiscal 2015, the Company opened 15 OshKosh
retail stores in
First Half of Fiscal 2015 compared to First Half of Fiscal 2014
OshKosh retail segment sales increased
In the first half of fiscal 2015, the Company opened 24 OshKosh
retail stores in
OshKosh Wholesale Segment Results
Second Quarter of Fiscal 2015 compared to Second Quarter of Fiscal 2014
OshKosh wholesale segment sales increased
First Half of Fiscal 2015 compared to First Half of Fiscal 2014
OshKosh wholesale segment sales increased
International Segment Results
Second Quarter of Fiscal 2015 compared to Second Quarter of Fiscal 2014
International segment sales increased
Changes in foreign currency exchange rates in the second quarter of
fiscal 2015 as compared to the second quarter of fiscal 2014 negatively
impacted international segment net sales in the second quarter of fiscal
2015 by
Canadian comparable retail stores sales increased 0.2%. In the second
quarter of fiscal 2015, the Company opened six retail stores in
First Half of Fiscal 2015 compared to First Half of Fiscal 2014
International segment sales increased
Changes in foreign currency exchange rates in the first half of fiscal
2015 as compared to the first half of fiscal 2014 negatively impacted
international segment net sales in the first half of fiscal 2015 by
Canadian comparable retail stores sales increased 3.3% in the first half
of fiscal 2015. In the first half of fiscal 2015, the Company opened
nine retail stores in
Dividends
During the second quarter of fiscal 2015, the Company paid a cash
dividend of
Stock Repurchase Activity
During the second quarter of fiscal 2015, the Company repurchased and
retired 346,325 shares of its common stock for
As of
2015 Business Outlook
For the third quarter of fiscal 2015, the Company projects net sales to
increase approximately 7% over the third quarter of fiscal 2014 and
adjusted diluted earnings per share to increase approximately 10% to 15%
compared to adjusted diluted earnings per share of
For fiscal 2015, the Company projects net sales to increase
approximately 5% over fiscal 2014 and adjusted diluted earnings per
share to increase approximately 12% to 15% compared to adjusted diluted
earnings per share of
Conference Call
The Company will hold a conference call with investors to discuss second
quarter fiscal 2015 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 third 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. |
||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||||||
(dollars in thousands, except for share data) |
||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
Fiscal quarter ended |
Two fiscal quarters ended |
|||||||||||||||||||
July 4, 2015 | June 28, 2014 | July 4, 2015 | June 28, 2014 | |||||||||||||||||
Net sales | $ | 612,765 | $ | 574,065 | $ | 1,297,529 | $ | 1,225,709 | ||||||||||||
Cost of goods sold | 349,870 | 328,588 | 750,582 | 718,507 | ||||||||||||||||
Gross profit | 262,895 | 245,477 | 546,947 | 507,202 | ||||||||||||||||
Selling, general, and administrative expenses | 209,296 | 206,315 | 420,479 | 416,410 | ||||||||||||||||
Royalty income | (8,353 | ) | (8,185 | ) | (19,989 | ) | (18,086 | ) | ||||||||||||
Operating income | 61,952 | 47,347 | 146,457 | 108,878 | ||||||||||||||||
Interest expense | 6,935 | 6,882 | 13,627 | 13,780 | ||||||||||||||||
Interest income | (157 | ) | (140 | ) | (294 | ) | (272 | ) | ||||||||||||
Other (income) expense, net | (1,900 | ) | (189 | ) | 62 | 407 | ||||||||||||||
Income before income taxes | 57,074 | 40,794 | 133,062 | 94,963 | ||||||||||||||||
Provision for income taxes | 20,969 | 14,897 | 47,165 | 34,770 | ||||||||||||||||
Net income | $ | 36,105 | $ | 25,897 | $ | 85,897 | $ | 60,193 | ||||||||||||
Basic net income per common share | $ | 0.69 | $ | 0.48 | $ | 1.63 | $ | 1.12 | ||||||||||||
Diluted net income per common share | $ | 0.68 | $ | 0.48 | $ | 1.62 | $ | 1.11 | ||||||||||||
Dividend declared and paid per common share | $ | 0.22 | $ | 0.19 | $ | 0.44 | $ | 0.38 | ||||||||||||
CARTER’S, INC. |
|||||||||||||||||||||||||||||||
BUSINESS SEGMENT RESULTS |
|||||||||||||||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||||||||
Fiscal quarter ended | Two fiscal quarters ended | ||||||||||||||||||||||||||||||
% of | % of | % of |
% of |
||||||||||||||||||||||||||||
July 4, | Total Net | June 28, | Total Net | July 4, | Total Net | June 28, |
Total Net |
||||||||||||||||||||||||
2015 | Sales | 2014 | Sales | 2015 | Sales | 2014 | Sales | ||||||||||||||||||||||||
Net sales: |
|||||||||||||||||||||||||||||||
Carter’s Wholesale | $ | 211,730 | 34.6 | % | $ | 200,059 | 34.8 | % | $ | 481,045 | 37.1 | % | $ | 471,688 | 38.5 | % | |||||||||||||||
Carter’s Retail (a) | 246,980 | 40.4 | % | 233,690 | 40.7 | % | 504,707 | 39.0 | % | 464,018 | 37.9 | % | |||||||||||||||||||
Total Carter’s | 458,710 | 75.0 | % | 433,749 | 75.5 | % | 985,752 | 76.1 | % | 935,706 | 76.4 | % | |||||||||||||||||||
OshKosh Retail (a) | 73,453 | 12.0 | % | 67,515 | 11.8 | % | 146,495 | 11.3 | % | 131,073 | 10.7 | % | |||||||||||||||||||
OshKosh Wholesale | 14,306 | 2.3 | % | 11,649 | 2.0 | % | 30,357 | 2.3 | % | 27,235 | 2.2 | % | |||||||||||||||||||
Total OshKosh | 87,759 | 14.3 | % | 79,164 | 13.8 | % | 176,852 | 13.6 | % | 158,308 | 12.9 | % | |||||||||||||||||||
International (b) | 66,296 | 10.7 | % | 61,152 | 10.7 | % | 134,925 | 10.3 | % | 131,695 | 10.7 | % | |||||||||||||||||||
Total net sales | $ | 612,765 | 100.0 | % | $ | 574,065 | 100.0 | % | $ | 1,297,529 | 100.0 | % | $ | 1,225,709 | 100.0 | % | |||||||||||||||
|
|||||||||||||||||||||||||||||||
% of | % of | % of |
% of |
||||||||||||||||||||||||||||
Segment | Segment | Segment |
Segment |
||||||||||||||||||||||||||||
Operating income: |
Net Sales | Net Sales | Net Sales |
Net Sales |
|||||||||||||||||||||||||||
Carter’s Wholesale | $ | 40,207 | 19.0 | % | $ | 30,860 | 15.4 |
% |
$ | 98,138 | 20.4 | % | $ | 77,727 | 16.5 | % | |||||||||||||||
Carter’s Retail (a) | 38,331 | 15.5 | % | 40,179 | 17.2 | % | 82,824 | 16.4 | % | 83,158 | 17.9 | % | |||||||||||||||||||
Total Carter’s | 78,538 | 17.1 | % | 71,039 | 16.4 | % | 180,962 | 18.4 | % | 160,885 | 17.2 | % | |||||||||||||||||||
OshKosh Retail (a) | (1,815 | ) | (2.5 |
)% |
(1,694 | ) | (2.5 |
)% |
(2,775 | ) | (1.9 | )% | (6,183 | ) | (4.7 | )% | |||||||||||||||
OshKosh Wholesale | 2,249 | 15.7 | % | 859 | 7.4 | % | 5,228 | 17.2 | % | 2,885 | 10.6 | % | |||||||||||||||||||
Total OshKosh | 434 | 0.5 | % | (835 | ) | (1.1 | )% | 2,453 | 1.4 | % | (3,298 | ) | (2.1 | )% | |||||||||||||||||
International (b) (c) | 6,236 | 9.4 | % | 7,107 | 11.6 | % | 12,747 | 9.4 | % | 11,143 | 8.5 | % | |||||||||||||||||||
Corporate expenses (d) (e) | (23,256 | ) | (29,964 | ) | (49,705 | ) | (59,852 | ) | |||||||||||||||||||||||
Total operating income | $ | 61,952 | 10.1 | % | $ | 47,347 | 8.2 | % | $ | 146,457 | 11.3 | % | $ | 108,878 | 8.9 | % | |||||||||||||||
(a) Includes eCommerce results. |
|||||||||||||||||||||||||||||||
(b) Net sales includes international retail, eCommerce, and wholesale sales. Operating income includes international licensing income. |
|||||||||||||||||||||||||||||||
(c) Includes charges associated with the revaluation of the Company’s contingent consideration related to the Company’s 2011 acquisition of Bonnie Togs of approximately $1.4 million for the fiscal quarter ended July 4, 2015, and $1.9 million and $0.5 million for each of the two-fiscal-quarter periods ended July 4, 2015 and June 28, 2014, respectively. The charge associated with the revaluation for the fiscal quarter ended June 28, 2014 was not material. Also includes expenses of approximately $0.9 million and $0.5 million for the second quarter of fiscal 2014 and for the first two quarters of fiscal 2014, respectively, related to the Company’s exit from Japan retail operations. |
|||||||||||||||||||||||||||||||
(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: |
|||||||||||||||||||||||||||||||
Fiscal quarter ended |
Two fiscal quarters ended | |||||||||||||||
(dollars in millions) | July 4, | June 28, | July 4, | June 28, | ||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Closure of distribution facility in Hogansville, GA (1) | $ | — |
|
$ |
0.3 |
$ | — | $ | 0.6 | |||||||
Office consolidation costs | $ | — | $ | 4.6 | $ | — | $ | 6.6 | ||||||||
Amortization of tradenames | $ | 2.1 | $ | 5.6 | $ | 4.4 | $ | 11.9 | ||||||||
(1) Continuing operating costs associated with the closure of the Company’s distribution facility in Hogansville, Georgia. This facility was sold in December 2014. |
||||||||||||||||
CARTER’S, INC. |
|||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||||||
(dollars in thousands, except for share data) |
|||||||||||||||
(unaudited) |
|||||||||||||||
January 3, | June 28, | ||||||||||||||
July 4, 2015 | 2015 | 2014 | |||||||||||||
ASSETS | |||||||||||||||
Current assets: | |||||||||||||||
Cash and cash equivalents | $ | 244,301 | $ | 340,638 | $ | 207,920 | |||||||||
Accounts receivable, net | 157,145 | 184,563 | 133,885 | ||||||||||||
Finished goods inventories | 544,256 | 444,844 | 538,233 | ||||||||||||
Prepaid expenses and other current assets | 48,475 | 34,788 | 43,684 | ||||||||||||
Deferred income taxes | 31,871 | 36,625 | 36,534 | ||||||||||||
Total current assets | 1,026,048 | 1,041,458 | 960,256 | ||||||||||||
Property, plant, and equipment, net of accumulated depreciation of $263,580, $245,011, and $233,812 | 353,138 | 333,097 | 325,675 | ||||||||||||
Tradenames and other intangibles, net | 312,836 | 317,297 | 318,346 | ||||||||||||
Goodwill | 178,753 | 181,975 | 186,173 | ||||||||||||
Deferred debt issuance costs, net | 5,952 | 6,677 | 7,407 | ||||||||||||
Other assets | 12,842 | 12,592 | 11,305 | ||||||||||||
Total assets | $ | 1,889,569 | $ | 1,893,096 | $ | 1,809,162 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||
Current liabilities: | |||||||||||||||
Accounts payable | $ | 145,809 | $ | 150,243 | $ | 164,199 | |||||||||
Other current liabilities | 76,451 | 97,728 | 75,561 | ||||||||||||
Total current liabilities | 222,260 | 247,971 | 239,760 | ||||||||||||
Long-term debt | 586,298 | 586,000 | 586,000 | ||||||||||||
Deferred income taxes | 119,230 | 121,536 | 114,878 | ||||||||||||
Other long-term liabilities | 158,842 | 150,905 | 148,152 | ||||||||||||
Total liabilities | 1,086,630 | 1,106,412 | 1,088,790 | ||||||||||||
Commitments and contingencies | |||||||||||||||
Stockholders' equity: | |||||||||||||||
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at July 4, 2015, January 3, 2015, and June 28, 2014 | — | — |
— |
|
|||||||||||
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 52,331,208, 52,712,193, and 53,311,864 shares issued and outstanding at July 4, 2015, January 3, 2015 and June 28, 2014, respectively | 523 | 527 | 533 | ||||||||||||
Additional paid-in capital | — | — | — | ||||||||||||
Accumulated other comprehensive loss | (29,275 | ) | (23,037 | ) | (10,050 | ) | |||||||||
Retained earnings | 831,691 | 809,194 | 729,889 | ||||||||||||
Total stockholders' equity | 802,939 | 786,684 | 720,372 | ||||||||||||
Total liabilities and stockholders' equity | $ | 1,889,569 | $ | 1,893,096 | $ | 1,809,162 | |||||||||
CARTER’S, INC. |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW |
||||||||
(dollars in thousands) |
||||||||
(unaudited) |
||||||||
Two fiscal quarters ended |
||||||||
July 4, 2015 | June 28, 2014 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 85,897 | $ | 60,193 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 30,338 | 29,679 | ||||||
Amortization of tradenames | 4,429 | 11,877 | ||||||
Accretion of contingent consideration | 809 | 451 | ||||||
Amortization of debt issuance costs | 678 | 763 | ||||||
Non-cash stock-based compensation expense | 9,560 | 9,829 | ||||||
Unrealized foreign currency exchange loss, net | 84 | — | ||||||
Income tax benefit from stock-based compensation | (6,890 | ) | (3,750 | ) | ||||
Loss on disposal of property, plant, and equipment | 90 | 544 | ||||||
Deferred income taxes | 1,886 | (5,626 | ) | |||||
Effect of changes in operating assets and liabilities: | ||||||||
Accounts receivable | 28,649 | 59,761 | ||||||
Inventories | (103,379 | ) | (120,383 | ) | ||||
Prepaid expenses and other assets | (14,244 | ) | (9,979 | ) | ||||
Accounts payable and other liabilities | (10,775 | ) | (235 | ) | ||||
Net cash provided by operating activities | 27,132 | 33,124 | ||||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (50,284 | ) | (61,300 | ) | ||||
Proceeds from sale of property, plant, and equipment | 43 | 134 | ||||||
Net cash used in investing activities | (50,241 | ) | (61,166 | ) | ||||
Cash flows from financing activities: | ||||||||
Payments of debt issuance costs | — | (114 | ) | |||||
Borrowings under secured revolving credit facility | 20,349 | — | ||||||
Payments on secured revolving credit facility | (20,000 | ) | — | |||||
Repurchase of common stock | (48,894 | ) | (36,080 | ) | ||||
Dividends paid | (23,143 | ) | (20,380 | ) | ||||
Income tax benefit from stock-based compensation | 6,890 | 3,750 | ||||||
Withholdings from vesting of restricted stock | (12,377 | ) | (4,251 | ) | ||||
Proceeds from exercise of stock options | 4,560 | 6,548 | ||||||
Net cash used in financing activities | (72,615 | ) | (50,527 | ) | ||||
Effect of exchange rate changes on cash | (613 | ) | (57 | ) | ||||
Net decrease in cash and cash equivalents | (96,337 | ) | (78,626 | ) | ||||
Cash and cash equivalents, beginning of period | 340,638 | 286,546 | ||||||
Cash and cash equivalents, end of period | $ | 244,301 | $ | 207,920 | ||||
CARTER’S, INC. |
||||||||||||||||||||||||||||
RECONCILIATION OF GAAP TO ADJUSTED RESULTS |
||||||||||||||||||||||||||||
(dollars in millions, except earnings per share) |
||||||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||||||
Fiscal quarter ended July 4, 2015 | ||||||||||||||||||||||||||||
Gross | % Net | % Net | Operating | % Net | Net | Diluted | ||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 262.9 | 42.9 | % | $ | 209.3 | 34.2 | % | $ | 62.0 | 10.1 | % | $ | 36.1 | $ | 0.68 | ||||||||||||
Amortization of tradenames (a) | — | (2.1 | ) | 2.1 | 1.3 | 0.02 | ||||||||||||||||||||||
Revaluation of contingent consideration (b) | — | (1.4 | ) | 1.4 | 1.4 | 0.03 | ||||||||||||||||||||||
As adjusted (c) | $ | 262.9 | 42.9 | % | $ | 205.8 | 33.6 | % | $ | 65.4 | 10.7 | % | $ | 38.8 | $ | 0.73 | ||||||||||||
Two fiscal quarters ended July 4, 2015 | ||||||||||||||||||||||||||||
Gross | % Net | % Net | Operating | % Net | Net | Diluted | ||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 546.9 | 42.2 | % | $ | 420.5 | 32.4 | % | $ | 146.5 | 11.3 | % | $ | 85.9 | $ | 1.62 | ||||||||||||
Amortization of tradenames (a) | — | (4.3 | ) | 4.3 | 2.7 | 0.05 | ||||||||||||||||||||||
Revaluation of contingent consideration (b) | — | (1.9 | ) | 1.9 | 1.9 | 0.03 | ||||||||||||||||||||||
As adjusted (c) | $ | 546.9 | 42.2 | % | $ | 414.3 | 31.9 | % | $ | 152.7 | 11.8 | % | $ | 90.5 | $ | 1.70 | ||||||||||||
Fiscal quarter ended June 28, 2014 | ||||||||||||||||||||||||||||
Gross | % Net | % Net | Operating | % Net | Net | Diluted | ||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 245.5 | 42.8 | % | $ | 206.3 | 35.9 | % | $ | 47.3 | 8.2 | % | $ | 25.9 | $ | 0.48 | ||||||||||||
Amortization of tradenames (a) | — | (5.6 | ) | 5.6 | 3.5 | 0.07 | ||||||||||||||||||||||
Office consolidation costs (d) | — | (4.6 | ) | 4.6 | 2.9 | 0.05 | ||||||||||||||||||||||
Japan retail operations exit | — | (0.9 | ) | 0.9 | 0.6 | 0.01 | ||||||||||||||||||||||
Closure of distribution facility (Hogansville, GA) | — | (0.3 | ) | 0.3 | 0.2 | — | ||||||||||||||||||||||
As adjusted (c) | $ | 245.5 | 42.8 | % | $ | 194.8 | 33.9 | % | $ | 58.8 | 10.2 | % | $ | 33.1 | $ | 0.61 | ||||||||||||
Two fiscal quarters ended June 28, 2014 | ||||||||||||||||||||||||||||
Gross | % Net | % Net | Operating | % Net | Net | Diluted | ||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 507.2 | 41.3 | % | $ | 416.4 | 34.0 | % | $ | 108.9 | 8.9 | % | $ | 60.2 | $ | 1.11 | ||||||||||||
Amortization of tradenames (a) | — | (11.9 | ) | 11.9 | 7.5 | 0.14 | ||||||||||||||||||||||
Office consolidation costs (d) | — | (6.6 | ) | 6.6 | 4.2 | 0.08 | ||||||||||||||||||||||
Revaluation of contingent consideration (b) | — | (0.5 | ) | 0.5 | 0.5 | 0.01 | ||||||||||||||||||||||
Closure of distribution facility (Hogansville, GA) | — | (0.6 | ) | 0.6 | 0.4 | 0.01 | ||||||||||||||||||||||
Japan retail operations exit | (1.0 | ) | (1.5 | ) | 0.5 | 0.3 | 0.01 | |||||||||||||||||||||
As adjusted (c) | $ | 506.2 | 41.2 | % | $ | 395.4 | 32.3 | % | $ | 128.9 | 10.5 | % | $ | 73.0 |
|
$ | 1.35 | |||||||||||
(a) | Amortization of H.W. Carter and Sons tradenames acquired in 2013. | ||
(b) | Revaluation of the contingent consideration liability associated with the Company’s acquisition of Bonnie Togs in 2011. | ||
(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. | ||
(d) | Costs associated with office consolidation including severance, relocation, accelerated depreciation, and other charges. | ||
Note: Results may not be additive due to rounding. |
CARTER’S, INC. |
|||||||||||||||||||
RECONCILIATION OF GAAP TO ADJUSTED RESULTS |
|||||||||||||||||||
(dollars in millions, except earnings per share) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
Fiscal quarter ended September 27, 2014 | |||||||||||||||||||
Gross | Operating |
Net |
Diluted |
||||||||||||||||
Margin | SG&A | Income |
Income |
EPS |
|||||||||||||||
As reported (GAAP) | $ | 321.2 | $ | 221.9 | $ | 110.5 | $ | 65.9 | $ | 1.23 | |||||||||
Amortization of tradenames (a) | — | (2.3 | ) | 2.3 | 1.5 | 0.03 | |||||||||||||
Revaluation of contingent consideration (b) | — | (0.4 | ) | 0.4 | 0.4 | 0.01 | |||||||||||||
Closure of distribution facility (Hogansville, GA) | — | (0.2 | ) | 0.2 | 0.1 | — | |||||||||||||
As adjusted (c) | $ | 321.2 | $ | 219.0 | $ | 113.4 | $ | 67.9 | $ | 1.27 | |||||||||
Fiscal year ended January 3, 2015 (53 weeks) | |||||||||||||||||||
Gross | Operating |
Net |
Diluted |
||||||||||||||||
Margin | SG&A | Income |
Income |
EPS |
|||||||||||||||
As reported (GAAP) | $ | 1,184.4 | $ | 890.3 | $ | 333.3 | $ | 194.7 | $ | 3.62 | |||||||||
Amortization of tradenames (a) | — | (16.4 | ) | 16.4 | 10.4 | 0.19 | |||||||||||||
Office consolidation costs (d) | — | (6.6 | ) | 6.6 | 4.2 | 0.08 | |||||||||||||
Revaluation of contingent consideration (b) | — | (1.3 | ) | 1.3 | 1.3 | 0.03 | |||||||||||||
Closure of distribution facility (Hogansville, GA) | — | (0.9 | ) | 0.9 | 0.6 | 0.01 | |||||||||||||
Japan retail operations exit | (1.0 | ) | (1.5 | ) | 0.5 | 0.3 | 0.01 | ||||||||||||
As adjusted (c) | $ | 1,183.4 | $ | 863.3 | $ | 359.3 | $ | 211.5 | $ | 3.93 | |||||||||
(a) | Amortization of H.W. Carter and Sons tradenames acquired in 2013. | ||
(b) | Revaluation of the contingent consideration liability associated with the Company’s acquisition of Bonnie Togs in 2011. | ||
(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. | ||
(d) | Costs associated with office consolidation including severance, relocation, accelerated depreciation, and other charges. | ||
Note: Results may not be additive due to rounding. |
|||
CARTER’S, INC. |
|||||||||||||||||
RECONCILIATION OF NET INCOME ALLOCABLE TO COMMON SHAREHOLDERS |
|||||||||||||||||
(unaudited) |
|||||||||||||||||
Fiscal quarter ended | Two fiscal quarters ended | ||||||||||||||||
July 4, | June 28, | July 4, | June 28, | ||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||
Weighted-average number of common and common equivalent shares outstanding: | |||||||||||||||||
Basic number of common shares outstanding | 52,020,386 | 52,836,070 | 52,069,800 | 53,004,264 | |||||||||||||
Dilutive effect of equity awards | 526,016 | 455,116 | 514,121 | 478,426 | |||||||||||||
Diluted number of common and common equivalent shares outstanding | 52,546,402 | 53,291,186 | 52,583,921 | 53,482,690 | |||||||||||||
As reported on a GAAP Basis: |
|||||||||||||||||
Basic net income per common share: | |||||||||||||||||
Net income | $ | 36,105 | $ | 25,897 | $ | 85,897 | $ | 60,193 | |||||||||
Income allocated to participating securities | (305 | ) | (345 | ) | (847 | ) | (812 | ) | |||||||||
Net income available to common shareholders | $ | 35,800 | $ | 25,552 | $ | 85,050 | $ | 59,381 | |||||||||
Basic net income per common share | $ | 0.69 | $ | 0.48 | $ | 1.63 | $ | 1.12 | |||||||||
Diluted net income per common share: | |||||||||||||||||
Net income |
$ | 36,105 | $ | 25,897 | $ | 85,897 | $ | 60,193 | |||||||||
Income allocated to participating securities | (303 | ) | (343 | ) | (840 | ) | (807 | ) | |||||||||
Net income available to common shareholders | $ | 35,802 | $ | 25,554 | $ | 85,057 | $ | 59,386 | |||||||||
Diluted net income per common share | $ | 0.68 | $ | 0.48 | $ | 1.62 | $ | 1.11 | |||||||||
As adjusted (a): |
|||||||||||||||||
Basic net income per common share: | |||||||||||||||||
Net income | $ | 38,805 | $ | 33,120 | $ | 90,518 | $ | 72,986 | |||||||||
Income allocated to participating securities | (329 | ) | (443 | ) | (893 | ) | (989 | ) | |||||||||
Net income available to common shareholders | $ | 38,476 | $ | 32,677 | $ | 89,625 | $ | 71,997 | |||||||||
Basic net income per common share | $ | 0.74 | $ | 0.62 | $ | 1.72 | $ | 1.36 | |||||||||
Diluted net income per common share: | |||||||||||||||||
Net income | $ | 38,805 | $ | 33,120 | $ | 90,518 | $ | 72,986 | |||||||||
Income allocated to participating securities | (326 | ) | (440 | ) | (886 | ) | (983 | ) | |||||||||
Net income available to common shareholders | $ | 38,479 | $ | 32,680 | $ | 89,632 | $ | 72,003 | |||||||||
Diluted net income per common share | $ | 0.73 | $ | 0.61 | $ | 1.70 | $ | 1.35 | |||||||||
(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 $2.7 million and $4.6 million in after-tax expenses from these results for the fiscal quarter and two fiscal quarters ended July 4, 2015, respectively. The Company has excluded $7.2 million and $12.8 million in after-tax expenses from these results for the fiscal quarter and two fiscal quarters ended June 28, 2014, respectively. |
|||||||||||||||||
|
||||||||||||||||||||
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: |
||||||||||||||||||||
Four fiscal | ||||||||||||||||||||
Fiscal quarter ended | Two fiscal quarters ended | quarters ended | ||||||||||||||||||
July 4, | ||||||||||||||||||||
July 4, 2015 | June 28, 2014 | July 4, 2015 | June 28, 2014 | 2015 | ||||||||||||||||
(dollars in millions) | ||||||||||||||||||||
Net income | $ | 36.1 | $ | 25.9 | $ | 85.9 | $ | 60.2 | $ | 220.4 | ||||||||||
Interest expense | 6.9 | 6.9 | 13.6 | 13.8 | 27.5 | |||||||||||||||
Interest income | (0.2 | ) | (0.1 | ) | (0.3 | ) | (0.3 | ) | (0.4 | ) | ||||||||||
Income tax expense | 21.0 | 14.9 | 47.2 | 34.8 | 120.6 | |||||||||||||||
Depreciation and amortization (a) | 17.6 | 20.0 | 34.8 | 41.6 | 68.1 | |||||||||||||||
EBITDA | $ | 81.4 | $ | 67.5 | $ | 181.2 | $ | 150.0 | $ | 436.2 | ||||||||||
Adjustments to EBITDA |
||||||||||||||||||||
Office consolidation costs (b) (c) | $ | — | $ | 4.6 | $ | — | $ | 6.5 | $ | — | ||||||||||
Revaluation of contingent consideration (d) | 1.4 | — | 1.9 | 0.5 | 2.8 | |||||||||||||||
Closure of distribution facility (Hogansville, GA) (c) | — | 0.3 | — | 0.6 | 0.3 | |||||||||||||||
Japan retail operations exit (c) | — | 0.6 | — | (0.4 | ) | 0.1 | ||||||||||||||
Adjusted EBITDA | $ | 82.8 | $ | 73.0 | $ | 183.1 | $ | 157.3 | $ | 439.4 | ||||||||||
(a) Includes amortization of acquired tradenames. |
||||||||||||||||||||
(b) Costs associated with office consolidation including severance, relocation, and other charges. |
||||||||||||||||||||
(c) Amounts exclude costs related to accelerated depreciation as such amounts are included in the total of depreciation and amortization above. |
||||||||||||||||||||
(d) Revaluation of the contingent consideration liability associated with the Company’s acquisition of Bonnie Togs in 2011. |
||||||||||||||||||||
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) - (e) 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.
View source version on businesswire.com: http://www.businesswire.com/news/home/20150729005732/en/
Source: Carter’s, Inc.
Carter’s, Inc.
Sean McHugh, 678-791-7615
Vice President &
Treasurer