Carter’s, Inc. Reports Second Quarter Fiscal 2018 Results
- Net sales
$696 million , growth of 1% - Diluted EPS
$0.79 , growth of 2%; adjusted diluted EPS comparable to second quarter 2017 - Returned
$131 million to shareholders through share repurchases and dividends in the first half of fiscal 2018. - Company reaffirms full year fiscal 2018 outlook: net sales growth of 3%; adjusted diluted EPS growth of 12%
“We exceeded our sales and earnings forecasts in the second quarter,”
said
“Carter’s has the broadest distribution of young children’s apparel in
“Given the strength of our product offerings and growth strategies, together with the benefit from the new federal tax law, we are reaffirming our sales and earnings growth objectives for 2018.”
Consolidated Results
Second Quarter of Fiscal 2018 compared to Second Quarter of Fiscal 2017
Net sales increased
Operating income in the second quarter of fiscal 2018 decreased
Adjusted operating income (a non-GAAP measure) decreased
Net income in the second quarter of fiscal 2018 decreased
Adjusted net income (a non-GAAP measure) decreased
1 Retailers which have declared bankruptcy
First Half of Fiscal 2018 compared to First Half of Fiscal 2017
Net sales increased
Operating income in the first half of fiscal 2018 decreased
Adjusted operating income (a non-GAAP measure which excludes the
Net income in the first half of fiscal 2018 decreased
Adjusted net income (a non-GAAP measure) increased
Cash flow from operations in the first half of fiscal 2018 was
See the “Reconciliation of GAAP to Adjusted Results” section of this release for additional disclosures and reconciliations regarding non-GAAP measures. Note that there were no adjustments to GAAP results in the second quarter of fiscal 2018.
Business Segment Results
U.S. Retail Segment
Second Quarter of Fiscal 2018 compared to Second Quarter of Fiscal 2017
U.S. Retail segment sales increased
In the second quarter of fiscal 2018, the Company opened 14 stores and
closed six stores in
First Half of Fiscal 2018 compared to First Half of Fiscal 2017
U.S. Retail segment sales increased
In the first half of fiscal 2018, the Company opened 23 stores and
closed 27 stores in
U.S. Wholesale Segment
Second Quarter of Fiscal 2018 compared to Second Quarter of Fiscal 2017
U.S. Wholesale segment net sales decreased
First Half of Fiscal 2018 compared to First Half of Fiscal 2017
U.S. Wholesale segment net sales decreased
International Segment
Second Quarter of Fiscal 2018 compared to Second Quarter of Fiscal 2017
International segment net sales increased
Changes in foreign currency exchange rates in the second quarter of
fiscal 2018 compared to the second quarter of fiscal 2017 favorably
affected International segment net sales in the second quarter of fiscal
2018 by
First Half of Fiscal 2018 compared to First Half of Fiscal 2017
International segment net sales increased
Changes in foreign currency exchange rates in the first half of fiscal
2018 compared to the first half of fiscal 2017 favorably affected
International segment net sales in the first half of fiscal 2018 by
As of the end of the second quarter of fiscal 2018, the Company operated
181 retail stores in
Return of Capital
In the second quarter and first half of fiscal 2018, the Company
returned to shareholders a total of
During the second quarter of fiscal 2018, the Company repurchased and
retired 599,314 shares of its common stock for
In the second quarter of fiscal 2018, the Company paid a cash dividend
of
2018 Business Outlook
For the third quarter of fiscal 2018, the Company projects net sales to
be comparable to the third quarter of fiscal 2017 and adjusted diluted
earnings per share to be comparable to adjusted diluted earnings per
share of
For fiscal 2018, the Company projects net sales to increase
approximately 3% compared to fiscal 2017 and adjusted diluted earnings
per share to increase approximately 12% compared to adjusted diluted
earnings per share of
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.
Adoption of New Accounting Standard
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 wereamended to reflect these provisions, and
retained earnings at
Conference Call
The Company will hold a conference call with investors to discuss second
quarter 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 third quarter of
fiscal 2018 and fiscal year 2018, 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 per share data) |
||||||||||||||||
(unaudited) |
||||||||||||||||
Fiscal Quarter Ended | Two Fiscal Quarters Ended | |||||||||||||||
June 30, 2018 | July 1, 2017 | June 30, 2018 | July 1, 2017 | |||||||||||||
Net sales | $ | 696,197 | $ | 691,751 | $ | 1,451,983 | $ | 1,424,578 | ||||||||
Cost of goods sold | 386,239 | 388,504 | 809,548 | 805,639 | ||||||||||||
Gross profit | 309,958 | 303,247 | 642,435 | 618,939 | ||||||||||||
Royalty income, net | 10,355 | 11,210 | 18,349 | 21,768 | ||||||||||||
Selling, general, and administrative expenses | 263,343 | 250,146 | 543,505 | 497,940 | ||||||||||||
Operating income | 56,970 | 64,311 | 117,279 | 142,767 | ||||||||||||
Interest expense | 7,937 | 7,194 | 15,922 | 14,298 | ||||||||||||
Interest income | (225 | ) | (79 | ) | (391 | ) | (219 | ) | ||||||||
Other (income) expense, net | 975 | (544 | ) | 593 | (765 | ) | ||||||||||
Income before income taxes | 48,283 | 57,740 | 101,155 | 129,453 | ||||||||||||
Provision for income taxes | 11,015 | 19,947 | 21,418 | 45,065 | ||||||||||||
Net income | $ | 37,268 | $ | 37,793 | $ | 79,737 | $ | 84,388 | ||||||||
Basic net income per common share | $ | 0.80 | $ | 0.78 | $ | 1.70 | $ | 1.74 | ||||||||
Diluted net income per common share | $ | 0.79 | $ | 0.77 | $ | 1.68 | $ | 1.72 | ||||||||
Dividend declared and paid per common share | $ | 0.45 | $ | 0.37 | $ | 0.90 | $ | 0.74 | ||||||||
CARTER’S, INC. | |||||||||||||||||||||||||||||
BUSINESS SEGMENT RESULTS |
|||||||||||||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||||||
Fiscal Quarter Ended | Two Fiscal Quarters Ended | ||||||||||||||||||||||||||||
% of | % of | % of | % of | ||||||||||||||||||||||||||
June 30, | Total Net | July 1, | Total Net | June 30, | Total Net | July 1, | Total Net | ||||||||||||||||||||||
2018 | Sales | 2017 | Sales | 2018 | Sales | 2017 | Sales | ||||||||||||||||||||||
Net sales: |
|||||||||||||||||||||||||||||
U.S. Retail (a) | $ | 402,021 | 57.7 | % | $ | 391,457 | 56.6 | % | $ | 785,762 | 54.1 | % | $ | 755,299 | 53.0 | % | |||||||||||||
U.S. Wholesale | 209,476 | 30.1 | % | 217,710 | 31.5 | % | 490,309 | 33.8 | % | 510,265 | 35.8 | % | |||||||||||||||||
International (b) | 84,700 | 12.2 | % | 82,584 | 11.9 | % | 175,912 | 12.1 | % | 159,014 | 11.2 | % | |||||||||||||||||
Total net sales | $ | 696,197 | 100.0 | % | $ | 691,751 | 100.0 | % | $ | 1,451,983 | 100.0 | % | $ | 1,424,578 | 100.0 | % | |||||||||||||
% of | % of | % of | % of | ||||||||||||||||||||||||||
|
Segment | Segment | Segment | Segment | |||||||||||||||||||||||||
Operating income (loss): |
Net Sales | Net Sales | Net Sales | Net Sales | |||||||||||||||||||||||||
U.S. Retail (c) (i) | $ | 45,428 | 11.3 | % | $ | 42,133 | 10.8 | % | $ | 74,947 | 9.5 | % | $ | 71,922 | 9.5 | % | |||||||||||||
U.S. Wholesale (d) (i) | 30,338 | 14.5 | % | 35,805 | 16.4 | % | 80,610 | 16.4 | % | 105,501 | 20.7 | % | |||||||||||||||||
International (e) (i) | 4,312 | 5.1 | % | 7,597 | 9.2 | % | 8,073 | 4.6 | % | 11,282 | 7.1 | % | |||||||||||||||||
Corporate expenses (f) (g) (h) | (23,108 | ) | (21,224 | ) | (46,351 | ) | (45,938 | ) | |||||||||||||||||||||
Total operating income | $ | 56,970 | 8.2 | % | $ | 64,311 | 9.3 | % | $ | 117,279 | 8.1 | % | $ | 142,767 | 10.0 | % | |||||||||||||
(a) | Includes retail store and eCommerce results. | |
(b) | Includes international retail, eCommerce, and wholesale sales. | |
(c) | Two fiscal quarters ended June 30, 2018 includes insurance recovery of approximately $0.4 million associated with unusual storm-related store closures in 2017. | |
(d) | Two fiscal quarters ended June 30, 2018 includes $12.8 million of charges related to a customer bankruptcy recorded in the first quarter of fiscal 2018. | |
(e) | Includes international licensing income. | |
(f) | Corporate expenses include expenses related to incentive compensation, stock-based compensation, executive management, severance and relocation, finance, office occupancy, information technology, legal, consulting, and audit fees. | |
(g) | Includes acquisition-related costs of approximately $0.8 million and $2.5 million for the fiscal quarter and two fiscal quarters ended July 1, 2017, respectively, of which approximately $0.3 million and $0.6 million, respectively, were not originally reported as acquisition-related costs. | |
(h) | Includes charges related to the Company's direct sourcing initiative of approximately $0.1 million and $0.3 million for the fiscal quarter and two fiscal quarters ended July 1, 2017, respectively. | |
(i) | A total of $0.4 million of certain costs related to inventory acquired from Skip Hop is included in operating income between U.S. Wholesale, U.S. Retail, and International for the fiscal quarter and two fiscal quarters ended July 1, 2017. | |
CARTER’S, INC. | ||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||
(dollars in thousands, except per share data) |
||||||||||||
(unaudited) |
||||||||||||
June 30, 2018 | December 30, 2017 | July 1, 2017 | ||||||||||
ASSETS | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 183,202 | $ | 178,494 | $ | 173,564 | ||||||
Accounts receivable, net | 152,517 | 240,561 | 165,183 | |||||||||
Finished goods inventories | 663,263 | 548,722 | 610,423 | |||||||||
Prepaid expenses and other current assets | 51,955 | 52,935 | 46,402 | |||||||||
Total current assets | 1,050,937 | 1,020,712 | 995,572 | |||||||||
Property, plant, and equipment, net of accumulated depreciation of $430,834, $404,173, and $384,881, respectively | 364,223 | 377,924 | 382,472 | |||||||||
Tradenames, net | 365,817 | 365,551 | 365,639 | |||||||||
Goodwill | 228,555 | 230,424 | 231,709 | |||||||||
Customer relationships, net | 46,222 | 47,996 | 35,096 | |||||||||
Other assets | 27,775 | 28,435 | 23,246 | |||||||||
Total assets | $ | 2,083,529 | $ | 2,071,042 | $ | 2,033,734 | ||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable | $ | 216,931 | $ | 182,114 | $ | 217,340 | ||||||
Other current liabilities | 95,685 | 149,134 | 96,460 | |||||||||
Total current liabilities | 312,616 | 331,248 | 313,800 | |||||||||
Long-term debt, net | 682,778 | 617,306 | 661,846 | |||||||||
Deferred income taxes | 85,755 | 84,944 | 133,273 | |||||||||
Other long-term liabilities | 192,051 | 180,128 | 174,867 | |||||||||
Total liabilities | 1,273,200 | 1,213,626 | 1,283,786 | |||||||||
Commitments and contingencies | ||||||||||||
Stockholders' equity: | ||||||||||||
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at June 30, 2018, December 30, 2017, and July 1, 2017 | — | — | — | |||||||||
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 46,565,443, 47,178,346 and 47,971,577 shares issued and outstanding at June 30, 2018, December 30, 2017 and July 1, 2017, respectively | 466 | 472 | 480 | |||||||||
Accumulated other comprehensive loss | (35,532 | ) | (29,093 | ) | (30,653 | ) | ||||||
Retained earnings | 845,395 | 886,037 | 780,121 | |||||||||
Total stockholders' equity | 810,329 | 857,416 | 749,948 | |||||||||
Total liabilities and stockholders' equity | $ | 2,083,529 | $ | 2,071,042 | $ | 2,033,734 | ||||||
CARTER’S, INC. | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(dollars in thousands) |
||||||||
(unaudited) |
||||||||
Two Fiscal Quarters Ended | ||||||||
June 30, 2018 | July 1, 2017 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 79,737 | $ | 84,388 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation of property, plant, and equipment | 41,989 | 39,705 | ||||||
Amortization of intangible assets | 1,845 | 892 | ||||||
Amortization of debt issuance costs | 865 | 749 | ||||||
Stock-based compensation expense | 10,266 | 9,646 | ||||||
Unrealized foreign currency exchange loss (gain), net | 202 | (555 | ) | |||||
Provisions for doubtful accounts receivable from customers | 11,511 | 605 | ||||||
Loss on disposal of property, plant, and equipment, net of recoveries | 478 | 221 | ||||||
Deferred income taxes | 1,400 | 3,109 | ||||||
Effect of changes in operating assets and liabilities, net of acquisitions: | ||||||||
Accounts receivable | 76,364 | 56,610 | ||||||
Finished goods inventories | (117,469 | ) | (91,446 | ) | ||||
Prepaid expenses and other assets | 129 | (13,151 | ) | |||||
Accounts payable and other liabilities | (4,254 | ) | 16,560 | |||||
Net cash provided by operating activities |
103,063 | 107,333 | ||||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (31,750 | ) | (34,276 | ) | ||||
Acquisitions of businesses, net of cash acquired | 96 | (143,704 | ) | |||||
Disposals and recoveries from property, plant, and equipment | 373 | — | ||||||
Net cash used in investing activities | (31,281 | ) | (177,980 | ) | ||||
Cash flows from financing activities: | ||||||||
Borrowings under secured revolving credit facility | 150,000 | 100,000 | ||||||
Payments on secured revolving credit facility | (85,000 | ) | (18,965 | ) | ||||
Repurchases of common stock | (89,093 | ) | (98,236 | ) | ||||
Dividends paid | (42,267 | ) | (35,831 | ) | ||||
Withholdings from vestings of restricted stock | (6,667 | ) | (5,590 | ) | ||||
Proceeds from exercises of stock options | 7,376 | 3,122 | ||||||
Net cash used in financing activities | (65,651 | ) | (55,500 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | (1,423 | ) | 353 | |||||
Net increase (decrease) in cash and cash equivalents | 4,708 | (125,794 | ) | |||||
Cash and cash equivalents, beginning of period | 178,494 | 299,358 | ||||||
Cash and cash equivalents, end of period | $ | 183,202 | $ | 173,564 | ||||
CARTER’S, INC. | |||||||||||||||||||||||||||||
RECONCILIATION OF GAAP TO ADJUSTED RESULTS | |||||||||||||||||||||||||||||
(dollars in millions, except earnings per share) |
|||||||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||||||
Two Fiscal Quarters Ended June 30, 2018 | |||||||||||||||||||||||||||||
Gross | % Net | % Net | Operating | % Net | Net | Diluted | |||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | ||||||||||||||||||||||
As reported (GAAP) (a) | $ | 642.4 | 44.2 | % | $ | 543.5 | 37.4 | % | $ | 117.3 | 8.1 | % | $ | 79.7 | $ | 1.68 | |||||||||||||
Customer bankruptcy charges (c) (g) | — | (12.8 | ) | 12.8 | 9.8 | 0.21 | |||||||||||||||||||||||
Store restructuring costs (d) (g) | — | 0.4 | (0.4 | ) | (0.3 | ) | (0.01 | ) | |||||||||||||||||||||
As adjusted (b) | $ | 642.4 | 44.2 | % | $ | 531.1 | 36.6 | % | $ | 129.7 | 8.9 | % | $ | 89.2 | $ | 1.88 | |||||||||||||
Fiscal Quarter Ended July 1, 2017 | |||||||||||||||||||||||||||||
Gross | % Net | % Net | Operating | % Net | Net | Diluted | |||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | ||||||||||||||||||||||
As reported (GAAP) (a) | $ | 303.2 | 43.8 | % | $ | 250.1 | 36.2 | % | $ | 64.3 | 9.3 | % | $ | 37.8 | $ | 0.77 | |||||||||||||
Acquisition costs (e) (g) | 0.4 | (0.8 | ) | 1.2 | 0.8 | 0.02 | |||||||||||||||||||||||
Direct sourcing initiative (f) (g) | — | (0.1 | ) | 0.1 | — | — | |||||||||||||||||||||||
As adjusted (b) | $ | 303.6 | 43.9 | % | $ | 249.3 | 36.0 | % | $ | 65.6 | 9.5 | % | $ | 38.6 | $ | 0.79 | |||||||||||||
Two Fiscal Quarters Ended July 1, 2017 | |||||||||||||||||||||||||||||
Gross | % Net | % Net | Operating | % Net | Net | Diluted | |||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | ||||||||||||||||||||||
As reported (GAAP) (a) | $ | 618.9 | 43.4 | % | $ | 497.9 | 35.0 | % | $ | 142.8 | 10.0 | % | $ | 84.4 | $ | 1.72 | |||||||||||||
Acquisition costs (e) (g) | 0.4 | (2.5 | ) | 2.9 | 1.9 | 0.04 | |||||||||||||||||||||||
Direct sourcing initiative (f) (g) | — | (0.3 | ) | 0.3 | 0.2 | — | |||||||||||||||||||||||
As adjusted (b) | $ | 619.3 | 43.5 | % | $ | 495.2 | 34.8 | % | $ | 145.9 | 10.2 | % | $ | 86.4 | $ | 1.76 | |||||||||||||
(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) | Related to the Toys "R" Us bankruptcy. | |
(d) | Insurance recovery associated with unusual storm-related store closures. | |
(e) | Non-recurring costs related to the Skip Hop and Mexico acquisitions. SG&A and operating income include approximately $0.3 and $0.6 million of costs incurred during the first quarter and first half of fiscal 2017, respectively, that were not originally reported as acquisition-related costs. | |
(f) | Costs associated with the Company's direct sourcing initiative, which include severance and relocation. | |
(g) | 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: No adjustments were made to GAAP results in the second quarter of fiscal 2018. 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 30, 2017 | ||||||||||||||||||||
Gross | Operating | |||||||||||||||||||
Margin | SG&A | Income | Net Income | Diluted EPS | ||||||||||||||||
As reported (GAAP) (a) | $ | 403.6 | $ | 283.5 | $ | 130.4 | $ | 82.3 | $ | 1.71 | ||||||||||
Store restructuring costs (c) (h) | — | (2.7 | ) | 2.7 | 2.0 | 0.04 | ||||||||||||||
Acquisition costs (d) (h) | 0.4 | (0.8 | ) | 1.2 | 1.2 | 0.02 | ||||||||||||||
Direct sourcing initiative (e) (h) | — | (0.1 | ) | 0.1 | 0.1 | — | ||||||||||||||
Acquisition contingency fair value adjustment (h) | — | 3.6 | (3.6 | ) | (3.6 | ) | (0.07 | ) | ||||||||||||
As adjusted (b) | $ | 404.0 | $ | 283.4 | $ | 130.9 | $ | 82.0 | $ | 1.70 | ||||||||||
Fiscal Year Ended December 30, 2017 | ||||||||||||||||||||
Gross | Operating | |||||||||||||||||||
Margin | SG&A | Income | Net Income | Diluted EPS | ||||||||||||||||
As reported (GAAP) (a) | $ | 1,483.4 | $ | 1,106.9 | $ | 419.6 | $ | 302.8 | $ | 6.24 | ||||||||||
Special employee compensation provision (f) (h) | — | (21.2 | ) | 21.2 | 15.1 | 0.31 | ||||||||||||||
Store restructuring costs (c) (h) | — | (2.7 | ) | 2.7 | 1.5 | 0.03 | ||||||||||||||
Acquisition costs (d) (h) | 1.2 | 0.2 | 1.0 | 0.2 | — | |||||||||||||||
Direct sourcing initiative (e) (h) | — | (0.3 | ) | 0.3 | 0.2 | — | ||||||||||||||
Tax reform (g) (h) | — | — | — | (40.0 | ) | (0.83 | ) | |||||||||||||
As adjusted (b) | $ | 1,484.6 | $ | 1,082.9 | $ | 444.8 | $ | 279.8 | $ | 5.77 | ||||||||||
(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 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) | Net costs arising from unusual storm damage and related store closures. | |
(d) | Non-recurring costs related to the Skip Hop and Mexico acquisitions. | |
(e) | Costs associated with the Company's direct sourcing initiative, which include severance and relocation. | |
(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) | Reflects the $40 million net benefit of the Tax Cuts and Jobs Act of 2017. | |
(h) | 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) |
||||||||||||||||
Fiscal Quarter Ended | Two Fiscal Quarters Ended | |||||||||||||||
June 30, | July 1, | June 30, | July 1, | |||||||||||||
2018 | 2017 | 2018 | 2017 | |||||||||||||
Weighted-average number of common and common equivalent shares outstanding: | ||||||||||||||||
Basic number of common shares outstanding | 46,437,093 | 47,863,618 | 46,604,599 | 48,093,155 | ||||||||||||
Dilutive effect of equity awards | 509,545 | 550,726 | 563,137 | 552,866 | ||||||||||||
Diluted number of common and common equivalent shares outstanding | 46,946,638 | 48,414,344 | 47,167,736 | 48,646,021 | ||||||||||||
As reported on a GAAP Basis: |
||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Basic net income per common share: | ||||||||||||||||
Net income | $ | 37,268 | $ | 37,793 | $ | 79,737 | $ | 84,388 | ||||||||
Income allocated to participating securities | (276 | ) | (290 | ) | (600 | ) | (659 | ) | ||||||||
Net income available to common shareholders | $ | 36,992 | $ | 37,503 | $ | 79,137 | $ | 83,729 | ||||||||
Basic net income per common share | $ | 0.80 | $ | 0.78 | $ | 1.70 | $ | 1.74 | ||||||||
Diluted net income per common share: | ||||||||||||||||
Net income | $ | 37,268 | $ | 37,793 | 79,737 | 84,388 | ||||||||||
Income allocated to participating securities | (274 | ) | (288 | ) | (596 | ) | (654 | ) | ||||||||
Net income available to common shareholders | $ | 36,994 | $ | 37,505 | 79,141 | 83,734 | ||||||||||
Diluted net income per common share | $ | 0.79 | $ | 0.77 | $ | 1.68 | $ | 1.72 | ||||||||
As adjusted (a): |
||||||||||||||||
Basic net income per common share: | ||||||||||||||||
Net income | $ | 37,268 | $ | 38,594 | $ | 89,224 | $ | 86,368 | ||||||||
Income allocated to participating securities | (276 | ) | (297 | ) | (674 | ) | (675 | ) | ||||||||
Net income available to common shareholders | $ | 36,992 | $ | 38,297 | $ | 88,550 | $ | 85,693 | ||||||||
Basic net income per common share | $ | 0.80 | $ | 0.80 | $ | 1.90 | $ | 1.78 | ||||||||
Diluted net income per common share: | ||||||||||||||||
Net income | $ | 37,268 | $ | 38,594 | $ | 89,224 | $ | 86,368 | ||||||||
Income allocated to participating securities | (274 | ) | (295 | ) | (670 | ) | (670 | ) | ||||||||
Net income available to common shareholders | $ | 36,994 | $ | 38,299 | $ | 88,554 | $ | 85,698 | ||||||||
Diluted net income per common share | $ | 0.79 | $ | 0.79 | $ | 1.88 | $ | 1.76 | ||||||||
(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 $9.5 million from these results for the two fiscal quarters ended June 30, 2018, respectively. The Company has excluded $0.8 million and $2.0 million in after-tax expenses from these results for the fiscal quarter and two fiscal quarters ended July 1, 2017, respectively. | |
Note: Results may not be additive due to rounding. |
||
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 | ||||||||||||||||||
June 30, 2018 | July 1, 2017 | June 30, 2018 | July 1, 2017 | June 30, 2018 | ||||||||||||||||
(dollars in millions) | ||||||||||||||||||||
Net income | $ | 37.3 | $ | 37.8 | $ | 79.7 | $ | 84.4 | $ | 298.2 | ||||||||||
Interest expense | 7.9 | 7.2 | 15.9 | 14.3 | 31.7 | |||||||||||||||
Interest income | (0.2 | ) | (0.1 | ) | (0.4 | ) | (0.2 | ) | (0.5 | ) | ||||||||||
Income tax expense | 11.0 | 19.9 | 21.4 | 45.1 | 64.6 | |||||||||||||||
Depreciation and amortization | 21.8 | 20.8 | 43.8 | 40.6 | 87.7 | |||||||||||||||
EBITDA | $ | 77.8 | $ | 85.7 | $ | 160.5 | $ | 184.1 | $ | 481.6 | ||||||||||
Adjustments to EBITDA | ||||||||||||||||||||
Special employee compensation provision (a) | $ | — | $ | — | $ | — | $ | — | $ | 21.2 | ||||||||||
Customer bankruptcy charges (b) | — | — | 12.8 | — | 12.8 | |||||||||||||||
Acquisition-related costs (c) | — | 1.2 | — | 2.9 | 1.7 | |||||||||||||||
Store restructuring costs (d) | — | — | (0.4 | ) | — | 2.3 | ||||||||||||||
Direct sourcing initiative (e) | — | 0.1 | — | 0.3 | 0.1 | |||||||||||||||
Acquisition contingency fair value adjustment (f) | — | — | — | — | (3.6 | ) | ||||||||||||||
Adjusted EBITDA | $ | 77.8 | $ | 87.0 | $ | 172.9 | $ | 187.3 | $ | 516.0 | ||||||||||
(a) | 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. | |
(b) | Related to the Toys "R" Us bankruptcy. | |
(c) | Non-recurring costs incurred in connection with the Skip Hop and Mexico business acquisitions. | |
(d) | Net costs arising from unusual storm damage and related store closures. | |
(e) | Costs associated with the Company's direct sourcing initiative, which include severance and relocation. | |
(f) | Revaluation of the contingent consideration liability associated with the Company's acquisition of Skip Hop. | |
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 footnotes (a) - (f) 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. These measures also afford investors a view of what management considers to be the Company's core 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 table below reflects the calculation of constant currency for total net sales of the International segment and consolidated net sales for the fiscal quarter and two fiscal quarters ended June 30, 2018: |
|||||||||||||||||||||||
|
|||||||||||||||||||||||
Fiscal Quarter Ended | |||||||||||||||||||||||
Reported Net Sales June 30, 2018 |
Impact of Foreign Currency Translation |
Constant- Currency Net Sales June 30, 2018 |
Reported Net Sales July 1, 2017 |
Reported Net Sales % Change |
Constant- Currency Net Sales % Change |
||||||||||||||||||
Consolidated net sales | $ | 696.2 | $ | 2.6 | $ | 693.6 | $ | 691.8 | 0.6 | % | 0.3 | % | |||||||||||
International segment net sales | $ | 84.7 | $ | 2.6 | $ | 82.1 | $ | 82.6 | 2.6 | % | (0.6 | )% | |||||||||||
Two Fiscal Quarters Ended | |||||||||||||||||||||||
Reported Net Sales June 30, 2018 |
Impact of Foreign Currency Translation |
Constant- Currency Net Sales June 30, 2018 |
Reported Net Sales July 1, 2017 |
Reported Net Sales % Change |
Constant- Currency Net Sales % Change |
||||||||||||||||||
Consolidated net sales | $ | 1,452.0 | $ | 5.4 | $ | 1,446.6 | $ | 1,424.6 | 1.9 | % | 1.5 | % | |||||||||||
International segment net sales | $ | 175.9 | $ | 5.4 | $ | 170.6 | $ | 159.0 | 10.6 | % | 7.3 | % | |||||||||||
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/20180726005371/en/
Source: Carter’s, Inc.
Carter’s, Inc.
Sean McHugh, 678-791-7615
Vice President &
Treasurer