Carter’s, Inc. Reports Second Quarter Fiscal 2016 Results

July 27, 2016
  • Net sales $639 million, growth of 4%
  • Diluted EPS $0.71, growth of 4%; adjusted diluted EPS $0.72, decline of 2%
  • Returned $214 million to shareholders through share repurchases and dividends in the first half of fiscal 2016
  • Company revises fiscal 2016 sales forecast to growth of 5% - 6% (previously growth of 6% - 7%) and adjusted diluted EPS forecast to growth of approximately 10% (previously growth of 10% - 12%)

ATLANTA--(BUSINESS WIRE)--Jul. 27, 2016-- Carter’s, Inc. (NYSE:CRI), the largest branded marketer in the United States and Canada of apparel exclusively for babies and young children, today reported its second quarter fiscal 2016 results.

“We achieved our sales and earnings objectives in the second quarter,” said Michael D. Casey, Chairman and Chief Executive Officer. “Our sales growth was driven by higher demand in our retail and international businesses. We are expecting good growth in the balance of the year, and have revised our previous forecasts to reflect the current outlook for our wholesale and international businesses.”

Consolidated Results

Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015

Net sales increased $26.7 million, or 4.4%, to $639.5 million, reflecting growth in the Company’s U.S. Carter’s and OshKosh retail businesses as well as in its international segment. Changes in foreign currency exchange rates in the second quarter of fiscal 2016 compared to the second quarter of fiscal 2015 negatively impacted consolidated net sales in the second quarter of fiscal 2016 by $2.5 million, or 0.4%. On a constant currency basis, consolidated net sales increased 4.8% in the second quarter of fiscal 2016.

Operating income in the second quarter of fiscal 2016 increased $1.3 million, or 2.1%, to $63.2 million, compared to $62.0 million in the second quarter of fiscal 2015. Operating margin decreased approximately 20 basis points to 9.9%, compared to 10.1% in the second quarter of fiscal 2015. Adjusted operating income (a non-GAAP measure) decreased $1.4 million, or 2.1%, to $64.0 million, compared to $65.4 million in the second quarter of fiscal 2015. Adjusted operating margin (a non-GAAP measure) decreased approximately 70 basis points to 10.0%, compared to 10.7% in the second quarter of fiscal 2015, which reflects improved gross margin offset by increased investments in store expansion, technology, marketing, and China eCommerce.

Net income in the second quarter of fiscal 2016 increased $0.1 million, or 0.3%, to $36.2 million, or $0.71 per diluted share, compared to $36.1 million, or $0.68 per diluted share, in the second quarter of fiscal 2015. Adjusted net income (a non-GAAP measure) decreased $2.1 million, or 5.4%, to $36.7 million, compared to $38.8 million in the second quarter of fiscal 2015. Adjusted earnings per diluted share (a non-GAAP measure) in the second quarter of fiscal 2016 decreased 1.7% to $0.72, compared to $0.73 in the second quarter of fiscal 2015.

First Half of Fiscal 2016 compared to First Half of Fiscal 2015

Net sales increased $66.0 million, or 5.1%, to $1.36 billion, reflecting growth in the Company’s U.S. Carter’s and OshKosh retail and Carter’s wholesale businesses, as well as in its international segment. Changes in foreign currency exchange rates in the first half of fiscal 2016 compared to the first half of fiscal 2015 negatively impacted consolidated net sales in the first half of fiscal 2016 by $7.0 million, or 0.5%. On a constant currency basis, consolidated net sales increased 5.6% in the first half of fiscal 2016.

Operating income in the first half of fiscal 2016 increased $9.8 million, or 6.7%, to $156.3 million, compared to $146.5 million in the first half of fiscal 2015. Operating margin increased approximately 20 basis points to 11.5%, compared to 11.3% in the first half of fiscal 2015. Adjusted operating income (a non-GAAP measure) increased $5.3 million, or 3.5%, to $158.0 million, compared to $152.7 million in the first half of fiscal 2015. Adjusted operating margin (a non-GAAP measure) decreased approximately 20 basis points to 11.6%, compared to 11.8% in the first half of fiscal 2015, which reflects improved gross margin offset by increased investments in our growth initiatives.

Net income in the first half of fiscal 2016 increased $4.3 million, or 5.0%, to $90.2 million, or $1.75 per diluted share, compared to $85.9 million, or $1.62 per diluted share, in the first half of fiscal 2015. Adjusted net income (a non-GAAP measure) increased $0.8 million, or 0.8%, to $91.3 million, compared to $90.5 million in the first half of fiscal 2015. Adjusted earnings per diluted share (a non-GAAP measure) in the first half of fiscal 2016 increased 3.9% to $1.77, compared to $1.70 in the first half of fiscal 2015.

Cash flow from operations in the first half of fiscal 2016 was $85.6 million compared to $27.1 million in the first half of fiscal 2015. The increase reflected favorable changes in net working capital and an increase in net income.

See the “Reconciliation of GAAP to Adjusted Results” section of this release for additional disclosures and reconciliations regarding non-GAAP measures.

Business Segment Results

During the second quarter and first half of fiscal 2016, the Company believes, based on analysis of credit card transactions and other data, that Carter’s and OshKosh retail comparable sales were negatively affected by lower demand from international consumers shopping in its U.S. stores and on its website, which was likely influenced by the strength of the U.S. dollar relative to other global currencies.

Carter’s Retail Segment

Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015

Carter’s retail segment sales increased $26.9 million, or 10.9%, to $273.8 million. Carter’s retail comparable sales increased 4.4%, comprised of eCommerce comparable sales growth of 17.4% and a stores comparable sales increase of 1.4%.

In the second quarter of fiscal 2016, the Company opened 15 Carter’s stores and closed one store in the United States.

First Half of Fiscal 2016 compared to First Half of Fiscal 2015

Carter’s retail segment sales increased $41.4 million, or 8.2%, to $546.2 million. Carter’s retail comparable sales increased 2.1%, comprised of eCommerce comparable sales growth of 16.3%, partially offset by a stores comparable sales decline of 1.4%.

In the first half of fiscal 2016, the Company opened 31 Carter’s stores and closed one store in the United States. The Company operated 624 Carter’s stores in the United States as of July 2, 2016.

Carter’s Wholesale Segment

Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015

Carter’s wholesale segment net sales decreased $6.0 million, or 2.8%, to $205.7 million, reflecting a decrease in product demand, in part due to timing of orders.

First Half of Fiscal 2016 compared to First Half of Fiscal 2015

Carter’s wholesale segment net sales increased $4.8 million, or 1.0%, to $485.9 million.

OshKosh Retail Segment

Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015

OshKosh retail segment net sales increased $5.5 million, or 7.5%, to $79.0 million. OshKosh retail comparable sales declined 1.3%, comprised of a stores comparable sales decline of 5.8%, partially offset by eCommerce comparable sales growth of 17.6%.

In the second quarter of fiscal 2016, the Company opened 12 OshKosh stores in the United States and closed one store.

First Half of Fiscal 2016 compared to First Half of Fiscal 2015

OshKosh retail segment net sales increased $14.2 million, or 9.7%, to $160.7 million. OshKosh retail comparable sales increased 0.7%, comprised of eCommerce comparable sales growth of 18.8%, partially offset by a stores comparable sales decline of 3.8%.

In the first half of fiscal 2016, the Company opened 23 OshKosh stores in the United States and closed two stores. The Company operated 262 OshKosh stores in the United States as of July 2, 2016.

OshKosh Wholesale Segment

Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015

OshKosh wholesale segment net sales decreased $4.9 million, or 34.4%, to $9.4 million, due to a decrease in the number of units shipped, reflecting lower seasonal bookings.

First Half of Fiscal 2016 compared to First Half of Fiscal 2015

OshKosh wholesale segment net sales decreased $9.1 million, or 29.8%, to $21.3 million, due to a decrease in the number of units shipped, reflecting lower seasonal bookings.

International Segment

Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015

International segment net sales increased $5.3 million, or 8.0%, to $71.6 million, driven by growth in the Company’s retail businesses in Canada and new eCommerce sales in China, partially offset by a decline in sales to international wholesale customers outside Canada and unfavorable foreign currency exchange rates.

Changes in foreign currency exchange rates in the second quarter of fiscal 2016 compared to the second quarter of fiscal 2015 negatively affected international segment net sales in the second quarter of fiscal 2016 by $2.5 million, or 3.7%. On a constant currency basis, international segment net sales increased 11.7%.

For the second quarter of fiscal 2016, Canada retail comparable sales increased 8.0%, comprised of stores comparable sales growth of 6.9% and eCommerce comparable sales growth of 27.4%. In the second quarter of fiscal 2016, the Company opened one store in Canada.

First Half of Fiscal 2016 compared to First Half of Fiscal 2015

International segment net sales increased $14.6 million, or 10.8%, to $149.5 million, driven by growth in the Company’s retail businesses in Canada and new eCommerce sales in China, partially offset by unfavorable foreign currency exchange rates.

Changes in foreign currency exchange rates in the first half of fiscal 2016 compared to the first half of fiscal 2015 negatively affected international segment net sales in the first half of fiscal 2016 by $7.0 million, or 5.2%. On a constant currency basis, international segment net sales increased 16.0%.

For the first half of fiscal 2016, Canada retail comparable sales increased 11.3%, comprised of stores comparable sales growth of 9.7% and eCommerce comparable sales growth of 37.4%. In the first half of fiscal 2016, the Company opened three stores in Canada. The Company operated 150 stores in Canada as of July 2, 2016.

Return of Capital

In the second quarter of fiscal 2016, the Company returned a total of $125.3 million to shareholders through share repurchases and cash dividends. In the first half of fiscal 2016, the Company returned a total of $213.9 million to shareholders through share repurchases and cash dividends, as described below.

During the second quarter of fiscal 2016, the Company repurchased and retired 1,049,483 shares of its common stock for $108.6 million at an average price of $103.52 per share. In the first half of fiscal 2016, the Company repurchased and retired 1,771,847 shares of its common stock for $180.2 million at an average price of $101.71 per share. Fiscal year-to-date through July 26, 2016, the Company repurchased and retired a total of 1,910,247 shares for $195.1 million at an average price of $102.15 per share. All shares were repurchased in open market transactions pursuant to applicable regulations for such transactions. As of July 26, 2016, the total remaining capacity under the Company’s previously announced repurchase authorizations was approximately $380 million.

During the second quarter of fiscal 2016, the Company paid a cash dividend of $0.33 per share totaling $16.6 million. In the first half of fiscal 2016, the Company paid cash dividends of $0.66 per share totaling $33.7 million. 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.

2016 Business Outlook

For the third quarter of fiscal 2016, the Company projects net sales will increase approximately 6% to 7% compared to the third quarter of fiscal 2015 and adjusted diluted earnings per share will increase approximately 6% to 10% compared to adjusted diluted earnings per share of $1.52 in the third quarter of fiscal 2015.

For fiscal 2016, the Company now projects net sales will increase approximately 5% to 6% (previously projected growth of 6% to 7%) compared to fiscal 2015 and adjusted diluted earnings per share will increase approximately 10% (previously projected growth of 10% to 12%) compared to adjusted diluted earnings per share of $4.61 in fiscal 2015. This forecast for fiscal 2016 adjusted earnings per share excludes anticipated expenses of approximately $1.7 million related to the amortization of acquired tradenames and other items the Company believes to be non-representative of underlying business performance.

Conference Call

The Company will hold a conference call with investors to discuss second quarter fiscal 2016 results and its business outlook on July 27, 2016 at 8:30 a.m. Eastern Daylight Time. To participate in the call, please dial 913-312-0642. To listen to a live broadcast via the internet, please visit www.carters.com and select the “Q2 2016 Earnings Conference Call” link under the “Investor Relations” tab. Presentation materials for the call can be accessed under the same tab by selecting the link for “News & Events” followed by “Webcasts & Presentations”. A replay of the call will be available shortly after the broadcast through August 5, 2016, at 888-203-1112 (U.S. / Canada) or 719-457-0820 (international), passcode 3330148. The replay will also be archived on the Company’s website under the “Investor Relations” tab.

About Carter’s, Inc.

Carter’s, Inc. is the largest branded marketer in the United States and Canada of apparel and related products exclusively for babies and young children. The Company owns the Carter’s and OshKosh B’gosh brands, two of the most recognized brands in the marketplace. These brands are sold in leading department stores, national chains, and specialty retailers domestically and internationally. They are also sold through more than 1,000 Company-operated stores in the United States and Canada and on-line at www.carters.com, www.oshkoshbgosh.com, and www.cartersoshkosh.ca. The Company’s Just One You, Precious Firsts, and Genuine Kids brands are available at Target, and its Child of Mine brand is available at Walmart. Carter’s is headquartered in Atlanta, Georgia. Additional information may be found at www.carters.com.

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 2016 and fiscal year 2016, 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 Securities and Exchange Commission from time to time under the headings “Risk Factors” and “Forward-Looking Statements.” Included among the risks and uncertainties that may impact future results are the risks of: losing one or more major customers, vendors, or licensees, due to competition, inadequate quality of the Company’s products, or otherwise; financial difficulties for one or more of the Company’s major customers, vendors, or licensees, or an overall decrease in consumer spending; fluctuations in foreign currency exchange rates; our products not being accepted in the marketplace, due to quality concerns, changes in consumer preference and fashion trends, or otherwise; negative publicity, including as a result of product recalls or otherwise; failure to protect the Company’s intellectual property; various types of litigation, including class action litigation brought under various consumer protection, employment, and privacy and information security laws; a breach of the Company’s consumer databases, systems, or processes; the risk of slow-downs, disruptions, or strikes along the Company’s supply chain, including disruptions resulting from foreign supply sources, the Company’s distribution centers, or in-sourcing capabilities; unsuccessful expansion into international markets or failure to successfully manage legal, regulatory, political and economic risks of the Company’s existing international operations, including maintaining compliance with worldwide anti-bribery laws; and an inability to obtain additional financing on favorable terms. The Company does not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise.

 

CARTER’S, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(dollars in thousands, except per share data)

(unaudited)

 
        Fiscal Quarter Ended       Two Fiscal Quarters Ended
July 2, 2016       July 4, 2015 July 2, 2016       July 4, 2015
Net sales $ 639,471 $ 612,765 $ 1,363,556 $ 1,297,529
Cost of goods sold 357,289   349,870   770,445   750,582  
Gross profit 282,182 262,895 593,111 546,947
Selling, general, and administrative expenses 228,464 209,296 457,460 420,479
Royalty income (9,525 ) (8,353 ) (20,600 ) (19,989 )
Operating income 63,243 61,952 156,251 146,457
Interest expense 6,803 6,935 13,542 13,627
Interest income (178 ) (157 ) (385 ) (294 )
Other expense (income), net 516   (1,900 ) 3,709   62  
Income before income taxes 56,102 57,074 139,385 133,062
Provision for income taxes 19,904   20,969   49,207   47,165  
Net income $ 36,198   $ 36,105   $ 90,178   $ 85,897  
 
Basic net income per common share $ 0.72 $ 0.69 $ 1.77 $ 1.63
Diluted net income per common share $ 0.71 $ 0.68 $ 1.75 $ 1.62
Dividend declared and paid per common share $ 0.33 $ 0.22 $ 0.66 $ 0.44
 
 

CARTER’S, INC.

BUSINESS SEGMENT RESULTS

(dollars in thousands)

(unaudited)

 
        Fiscal Quarter Ended           Two Fiscal Quarters Ended
                                    % of
% of % of % of Total
July 2, Total Net July 4, Total Net July 2, Total Net July 4, Net
2016 Sales 2015 Sales 2016 Sales 2015 Sales

Net sales:

Carter’s Wholesale $ 205,738 32.2 % $ 211,730 34.6 % $ 485,878 35.5 % $ 481,045 37.1 %
Carter’s Retail (a) 273,832   42.8 % 246,980   40.4 % 546,155   40.1 % 504,707   39.0 %
Total Carter’s (U.S.) 479,570   75.0 % 458,710   75.0 % 1,032,033   75.6 % 985,752   76.1 %
OshKosh Retail (a) 78,950 12.3 % 73,453 12.0 % 160,716 11.8 % 146,495 11.3 %
OshKosh Wholesale 9,384   1.5 % 14,306   2.3 % 21,298   1.6 % 30,357   2.3 %
Total OshKosh (U.S.) 88,334   13.8 % 87,759   14.3 % 182,014   13.4 % 176,852   13.6 %
International (b) 71,567   11.2 % 66,296   10.7 % 149,509   11.0 % 134,925   10.3 %
Total net sales $ 639,471   100.0 % $ 612,765   100.0 % $ 1,363,556   100.0 % $ 1,297,529   100.0 %
 
% of % of % of % of
Segment Segment Segment Segment

Operating income (loss):

Net Sales Net Sales Net Sales Net Sales
Carter’s Wholesale $ 39,899 19.4 % $ 40,207 19.0 % $ 106,104 21.8 % $ 98,138 20.4 %
Carter’s Retail (a) 38,433   14.0 % 38,331   15.5 % 79,687   14.6 % 82,824   16.4 %
Total Carter’s (U.S.) 78,332   16.3 % 78,538   17.1 % 185,791   18.0 % 180,962   18.4 %
OshKosh Retail (a) (1,481 ) (1.9 )% (1,815 ) (2.5 )% (3,266 ) (2.0 )% (2,775 ) (1.9 )%
OshKosh Wholesale (U.S.) 1,610   17.2 % 2,249   15.7 % 3,816   17.9 % 5,228   17.2 %
Total OshKosh 129   0.1 % 434   0.5 % 550   0.3 % 2,453   1.4 %
International (b) (c) 9,105   12.7 % 6,236   9.4 % 17,546   11.7 % 12,747   9.4 %
Corporate expenses (d) (e) (24,323 ) (23,256 ) (47,636 ) (49,705 )
Total operating income $ 63,243   9.9 % $ 61,952   10.1 % $ 156,251   11.5 % $ 146,457   11.3 %
 

(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 and $1.9 million for the fiscal quarter and two fiscal quarters ended July 4, 2015, respectively.

(d) Corporate expenses include expenses related to incentive compensation, stock-based compensation, executive management, severance and relocation, finance, building occupancy, information technology, legal, consulting, and audit fees.

(e) Includes charges related to the amortization of tradenames of $0.8 million and $1.8 million for the fiscal quarter and two fiscal quarters ended July 2, 2016, respectively, and $2.1 million and $4.4 million for the fiscal quarter and two fiscal quarters ended July 4, 2015, respectively.

 

CARTER’S, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except per share data)

(unaudited)

 
        July 2, 2016       January 2, 2016       July 4, 2015
ASSETS
Current assets:
Cash and cash equivalents $ 205,080 $ 381,209 $ 244,301
Accounts receivable, net 150,633 207,570 157,145
Finished goods inventories 587,434 469,934 544,256
Prepaid expenses and other current assets 46,189 37,815 47,639
Deferred income taxes 32,816   34,080   31,871  
Total current assets 1,022,152 1,130,608 1,025,212
Property, plant, and equipment, net of accumulated depreciation of $317,580, $290,636, and $263,580, respectively 386,034 371,704 353,138

Tradenames, net

309,017 310,848 312,836
Goodwill 177,540 174,874 178,753
Other assets 17,749   15,620   13,759  
Total assets $ 1,912,492   $ 2,003,654   $ 1,883,698  
 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 190,366 $ 157,648 $ 145,809
Other current liabilities 80,595   105,070   76,451  
Total current liabilities 270,961 262,718 222,260
 
Long-term debt, net 580,678 578,972 580,427
Deferred income taxes 128,682 128,838 119,230
Other long-term liabilities 165,469   158,075   158,842  
Total liabilities 1,145,790 1,128,603 1,080,759
 
Commitments and contingencies
 
Stockholders' equity:
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at July 2, 2016, January 2, 2016, and July 4, 2015
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 50,194,955, 51,764,309, and 52,331,208 shares issued and outstanding at July 2, 2016, January 2, 2016 and July 4, 2015, respectively 502 518 523
Additional paid-in capital
Accumulated other comprehensive loss (30,533 ) (36,367 ) (29,275 )
Retained earnings 796,733   910,900   831,691  
Total stockholders' equity 766,702   875,051   802,939  
Total liabilities and stockholders' equity $ 1,912,492   $ 2,003,654   $ 1,883,698  
 
 

CARTER’S, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(dollars in thousands)

(unaudited)

 
        Two Fiscal Quarters Ended
July 2, 2016       July 4, 2015
Cash flows from operating activities:
Net income $ 90,178 $ 85,897
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 34,916 30,338
Amortization of tradenames 1,831 4,429
Accretion of contingent consideration 809
Amortization of debt issuance costs 725 678
Non-cash stock-based compensation expense 9,250 9,560
Unrealized foreign currency loss, net 3,130 84
Income tax benefit from stock-based compensation (3,684 ) (6,890 )
Loss on disposal of property, plant, and equipment 133 90
Deferred income taxes 1,258 1,886
Effect of changes in operating assets and liabilities:
Accounts receivable, net 57,229 28,649
Finished goods inventories (114,817 ) (103,379 )
Prepaid expenses and other assets (12,643 ) (14,244 )
Accounts payable and other liabilities 18,093   (10,775 )
Net cash provided by operating activities 85,599   27,132  
 
Cash flows from investing activities:
Capital expenditures (49,698 ) (50,284 )
Proceeds from sale of property, plant, and equipment 193   43  
Net cash used in investing activities (49,505 ) (50,241 )
 
Cash flows from financing activities:
Borrowings under secured revolving credit facility 20,349
Payments on secured revolving credit facility (20,000 )
Repurchase of common stock (180,209 ) (48,894 )
Dividends paid (33,679 ) (23,143 )
Income tax benefit from stock-based compensation 3,684 6,890
Withholdings from vesting of restricted stock (8,508 ) (12,377 )
Proceeds from exercise of stock options 5,101   4,560  
Net cash used in financing activities (213,611 ) (72,615 )
 
Effect of exchange rate changes on cash and cash equivalents 1,388   (613 )
Net decrease in cash and cash equivalents (176,129 ) (96,337 )
Cash and cash equivalents, beginning of period 381,209   340,638  
Cash and cash equivalents, end of period $ 205,080   $ 244,301  
 
 

CARTER’S, INC.

RECONCILIATION OF GAAP TO ADJUSTED RESULTS

(dollars in millions, except earnings per share)

(unaudited)

 
        Fiscal Quarter Ended July 2, 2016
Gross       % Net             % Net       Operating       % Net       Net       Diluted
Margin Sales SG&A Sales Income Sales Income EPS
As reported (GAAP) $ 282.2 44.1 % $ 228.5 35.7 % $ 63.2 9.9 % $ 36.2 $ 0.71
Amortization of tradenames   (0.8 ) 0.8   0.5   0.01
As adjusted (a) $ 282.2   44.1 % $ 227.7   35.6 % $ 64.0   10.0 % $ 36.7   $ 0.72
 
Two Fiscal Quarters Ended July 2, 2016
Gross Margin % Net Sales SG&A % Net Sales Operating Income % Net Sales Net Income Diluted EPS
As reported (GAAP) $ 593.1 43.5 % $ 457.5 33.5 % $ 156.3 11.5 % $ 90.2 $ 1.75
Amortization of tradenames   (1.7 ) 1.7   1.1   0.02
As adjusted (a) $ 593.1   43.5 % $ 455.7   33.4 % $ 158.0   11.6 % $ 91.3   $ 1.77
 
Fiscal Quarter Ended July 4, 2015
Gross Margin % Net Sales SG&A % Net Sales Operating Income % Net Sales Net Income Diluted EPS
As reported (GAAP) $ 262.9 42.9 % $ 209.3 34.2 % $ 62.0 10.1 % $ 36.1 $ 0.68
Amortization of tradenames (2.1 ) 2.1 1.3 0.02
Revaluation of contingent consideration (b)   (1.4 ) 1.4   1.4   0.03
As adjusted (a) $ 262.9   42.9 % $ 205.8   33.6 % $ 65.4   10.7 % $ 38.8   $ 0.73
 
Two Fiscal Quarters Ended July 4, 2015
Gross Margin % Net Sales SG&A % Net Sales Operating Income % Net Sales Net Income Diluted EPS
As reported (GAAP) $ 546.9 42.2 % $ 420.5 32.4 % $ 146.5 11.3 % $ 85.9 $ 1.62
Amortization of tradenames (4.3 ) 4.3 2.7 0.05
Revaluation of contingent consideration (b)   (1.9 ) 1.9   1.9   0.03
As adjusted (a) $ 546.9   42.2 % $ 414.3   31.9 % $ 152.7   11.8 % $ 90.5   $ 1.70
 

(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 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.

(b) 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.

 

CARTER’S, INC.

RECONCILIATION OF GAAP TO ADJUSTED RESULTS

(dollars in millions, except earnings per share)

(unaudited)

 
        Fiscal Quarter Ended October 3, 2015
Gross             Operating            
Margin SG&A Income Net Income Diluted EPS
As reported (GAAP) $ 347.5 $ 230.0 $ 130.2 $ 79.3 $ 1.51
Amortization of tradenames   (1.0 ) 1.0   0.6   0.01
As adjusted (a) $ 347.5   $ 229.0   $ 131.2   $ 79.9   $ 1.52
 
Fiscal Year Ended January 2, 2016
Gross Margin SG&A Operating Income Net Income Diluted EPS
As reported (GAAP) $ 1,258.0 $ 909.2 $ 392.9 $ 237.8 $ 4.50
Amortization of tradenames (6.2 ) 6.2 3.9 0.08
Revaluation of contingent consideration (b)   (1.9 ) 1.9   1.9   0.04
As adjusted (a) $ 1,258.0   $ 901.1   $ 401.0   $ 243.6   $ 4.61
 

(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 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.

(b) 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.

 

CARTER’S, INC.

RECONCILIATION OF NET INCOME ALLOCABLE TO COMMON SHAREHOLDERS

(unaudited)

 
        Fiscal Quarter Ended         Two Fiscal Quarters Ended
July 2,       July 4, July 2,       July 4,
2016 2015 2016 2015
Weighted-average number of common and common equivalent shares outstanding:
Basic number of common shares outstanding 50,143,568 52,020,386 50,660,278 52,069,800
Dilutive effect of equity awards 469,114   526,016   468,632   514,121  
Diluted number of common and common equivalent shares outstanding 50,612,682   52,546,402   51,128,910   52,583,921  

As reported on a GAAP Basis:

(dollars in thousands, except per share data)
Basic net income per common share:
Net income $ 36,198 $ 36,105 $ 90,178 $ 85,897
Income allocated to participating securities (279 ) (305 ) (720 ) (847 )
Net income available to common shareholders $ 35,919   $ 35,800   $ 89,458   $ 85,050  
Basic net income per common share $ 0.72 $ 0.69 $ 1.77 $ 1.63
Diluted net income per common share:
Net income $ 36,198 $ 36,105 $ 90,178 $ 85,897
Income allocated to participating securities (278 ) (303 ) (715 ) (840 )
Net income available to common shareholders $ 35,920   $ 35,802   $ 89,463   $ 85,057  
Diluted net income per common share $ 0.71 $ 0.68 $ 1.75 $ 1.62

As adjusted (a):

Basic net income per common share:
Net income $ 36,697 $ 38,805 $ 91,276 $ 90,518
Income allocated to participating securities (284 ) (329 ) (729 ) (893 )
Net income available to common shareholders $ 36,413   $ 38,476   $ 90,547   $ 89,625  
Basic net income per common share $ 0.73 $ 0.74 $ 1.79 $ 1.72
Diluted net income per common share:
Net income $ 36,697 $ 38,805 $ 91,276 $ 90,518
Income allocated to participating securities (282 ) (326 ) (725 ) (886 )
Net income available to common shareholders $ 36,415   $ 38,479   $ 90,551   $ 89,632  
Diluted net income per common share $ 0.72 $ 0.73 $ 1.77 $ 1.70
 

(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 $0.5 million and $1.1 million in after-tax expenses from these results for the fiscal quarter and two fiscal quarters ended July 2, 2016, respectively. The Company has excluded $2.7 million and $4.6 million in after-tax expenses from these results for the fiscal quarters ended July 4, 2015, respectively.

 

RECONCILIATION OF U.S. GAAP AND NON-GAAP INFORMATION

(unaudited)

The following table provides a reconciliation of net income to EBITDA and Adjusted EBITDA for the periods indicated:

 
                    Four Fiscal
Fiscal Quarter Ended Two Fiscal Quarters Ended Quarters Ended
July 2, 2016       July 4, 2015 July 2, 2016       July 4, 2015 July 2, 2016
(dollars in millions)
Net income $ 36.2 $ 36.1 $ 90.2 $ 85.9 $ 242.1
Interest expense 6.8 6.9 13.5 13.6 26.9
Interest income (0.2 ) (0.2 ) (0.4 ) (0.3 ) (0.6 )
Income tax expense 19.9 21.0 49.2 47.2 132.4
Depreciation and amortization (a) 18.6   17.6   36.8   34.8   70.4  
EBITDA $ 81.3   $ 81.4   $ 189.3   $ 181.2   $ 471.2  
 
Adjustments to EBITDA
Revaluation of contingent consideration (b) $   $ 1.4     1.9   $  
Adjusted EBITDA $ 81.3   $ 82.8   $ 189.3   $ 183.1   $ 471.2  
 

(a) Includes amortization of acquired tradenames.

(b) 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 item described in footnote (b) 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