Carter's, Inc. Reports Third Quarter Fiscal 2013 Results
-
Net Sales
$760 Million , Up 14% -
EPS
$0.97 , Down 2%; Adjusted EPS$1.12 , Up 10%
“We're reporting a record level of sales in the third quarter, driven by
the growth in our Carter's brand and international businesses,"
said
Third Quarter of Fiscal 2013 compared to Third Quarter of Fiscal 2012
Consolidated net sales increased
Operating income in the third quarter of fiscal 2013 was
Net income in the third quarter of fiscal 2013 decreased
A reconciliation of income as reported under GAAP to adjusted income is provided at the end of this release.
Business Segment Results (Third Quarter of Fiscal 2013 compared to Third Quarter of Fiscal 2012)
Carter’s Segments
Carter’s retail segment sales increased
Carter’s wholesale segment sales increased
OshKosh B’gosh Segments
OshKosh retail segment sales increased
OshKosh wholesale segment sales decreased
International Segment
International segment sales increased
First Three Quarters of Fiscal 2013 compared to First Three Quarters of Fiscal 2012
Consolidated net sales increased
Operating income in the first three quarters of fiscal 2013 was
Net income in the first three quarters of fiscal 2013 increased
A reconciliation of income as reported under GAAP to adjusted income is provided at the end of this release.
Cash flow from operations in the first three quarters of fiscal 2013 was
Business Segment Results (First Three Quarters of Fiscal 2013 compared to First Three Quarters of Fiscal 2012)
Carter’s Segments
Carter’s retail segment sales increased
Carter’s wholesale segment sales increased
OshKosh B’gosh Segments
OshKosh retail segment sales decreased
OshKosh wholesale segment sales decreased
International Segment
International segment sales increased
Dividends
In the second and third quarters of fiscal 2013, the Company's Board of
Directors authorized quarterly cash dividends of
Senior Notes Due 2021
On August 12, 2013, the Company issued
Stock Repurchase Activity
On
Open Market Purchases
During the third quarter of fiscal 2013, the Company repurchased 226,400
shares of its common stock for
Accelerated Stock Repurchase Agreements
On
As of
2013 Business Outlook
In the fourth quarter of fiscal 2013, the Company expects net sales will
increase approximately 9% to 10% compared to net sales of
For fiscal 2013, the Company expects net sales will increase
approximately 10% compared to net sales of
Conference Call
The Company will hold a conference call with investors to discuss third
quarter fiscal 2013 results and its business outlook on
About
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 fourth quarter of
fiscal 2013 and fiscal year 2013, 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; 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; the breach of
the Company's consumer databases; incurring costs in connection with
cooperating with regulatory investigations and proceedings; increased
leverage, not being able to repay its indebtedness and being subject to
restrictions on operations by the Company's debt agreements; increased
production costs; deflationary pricing pressures; decreases in the
overall level of consumer spending; disruptions resulting from the
Company's dependence on foreign supply sources; the Company's foreign
supply sources not meeting the Company's quality standards or regulatory
requirements; disruption to the Company's eCommerce business or
distribution facilities due to the planned transition or otherwise;
disruptions in the Company's supply chain or in-sourcing capabilities
resulting from sourcing through a single port or otherwise; the loss of
the Company's principal product sourcing agent; increased competition in
the baby and young children's apparel market; the Company being unable
to identify new retail store locations or negotiate appropriate lease
terms for the retail stores; the Company not adequately forecasting
demand, which could, among other things, create significant levels of
excess inventory; failure to achieve sales growth plans, cost savings,
and other assumptions that support the carrying value of the Company's
intangible assets; not attracting and retaining key individuals within
the organization; failure to implement needed upgrades to the Company's
information technology systems; disruptions resulting from the Company's
transition of distribution functions to its new
CARTER’S, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (dollars in thousands, except for share data) (unaudited) |
||||||||||||||||||
Fiscal quarter ended | Three fiscal quarters ended | |||||||||||||||||
September 28, 2013 |
September 29, 2012 |
September 28, 2013 |
September 29, 2012 |
|||||||||||||||
Net sales | $ | 760,173 | $ | 668,657 | $ | 1,869,056 | $ | 1,692,481 | ||||||||||
Cost of goods sold | 450,524 | 398,580 | 1,096,100 | 1,044,422 | ||||||||||||||
Gross profit | 309,649 | 270,077 | 772,956 | 648,059 | ||||||||||||||
Selling, general, and administrative expenses | 229,264 | 185,167 | 609,639 | 491,162 | ||||||||||||||
Royalty income | (10,691 | ) | (10,482 | ) | (27,440 | ) | (26,722 | ) | ||||||||||
Operating income | 91,076 | 95,392 | 190,757 | 183,619 | ||||||||||||||
Interest expense, net | 3,995 | 1,657 | 6,158 | 5,279 | ||||||||||||||
Other (income) expense, net | (55 | ) | (190 | ) | 1,049 | (18 | ) | |||||||||||
Income before income taxes | 87,136 | 93,925 | 183,550 | 178,358 | ||||||||||||||
Provision for income taxes | 30,565 | 34,547 | 65,891 | 65,900 | ||||||||||||||
Net income | $ | 56,571 | $ | 59,378 | $ | 117,659 | $ | 112,458 | ||||||||||
Basic net income per common share | $ | 0.98 | $ | 1.01 | $ | 2.00 | $ | 1.91 | ||||||||||
Diluted net income per common share | $ | 0.97 | $ | 0.99 | $ | 1.98 | $ | 1.88 | ||||||||||
Dividend declared and paid per common share | $ | 0.16 | $ | — | $ | 0.32 | $ | — |
CARTER’S, INC. BUSINESS SEGMENT RESULTS (dollars in thousands) (unaudited) |
||||||||||||||||||||||||||||||
Fiscal quarter ended | Three fiscal quarters ended | |||||||||||||||||||||||||||||
September 28, 2013 |
% of Total |
September 29, 2012 |
% of Total |
September 28, 2013 |
% of Total |
September 29, 2012 |
% of Total |
|||||||||||||||||||||||
Net sales: |
||||||||||||||||||||||||||||||
Carter’s Wholesale | $ | 318,607 | 41.9 | % | $ | 275,577 | 41.2 | % | $ | 763,518 | 40.9 | % | $ | 719,585 | 42.5 | % | ||||||||||||||
Carter’s Retail (a) | 251,028 | 33.0 | % | 217,299 | 32.5 | % | 658,827 | 35.2 | % | 563,764 | 33.3 | % | ||||||||||||||||||
Total Carter’s | 569,635 | 74.9 | % | 492,876 | 73.7 | % | 1,422,345 | 76.1 | % | 1,283,349 | 75.8 | % | ||||||||||||||||||
OshKosh Retail (a) | 81,894 | 10.8 | % | 78,070 | 11.7 | % | 193,662 | 10.4 | % | 194,359 | 11.5 | % | ||||||||||||||||||
OshKosh Wholesale | 24,583 | 3.2 | % | 28,276 | 4.2 | % | 54,070 | 2.9 | % | 61,339 | 3.6 | % | ||||||||||||||||||
Total OshKosh | 106,477 | 14.0 | % | 106,346 | 15.9 | % | 247,732 | 13.4 | % | 255,698 | 15.1 | % | ||||||||||||||||||
International (b) | 84,061 | 11.1 | % | 69,435 | 10.4 | % | 198,979 | 10.5 | % | 153,434 | 9.1 | % | ||||||||||||||||||
Total net sales | $ | 760,173 | 100.0 | % | $ | 668,657 | 100.0 | % | $ | 1,869,056 | 100.0 | % | $ | 1,692,481 | 100.0 | % | ||||||||||||||
Operating income: |
% of segment net sales |
% of segment net sales |
% of segment net sales |
% of segment net sales |
||||||||||||||||||||||||||
Carter’s Wholesale | $ | 56,703 | 17.8 | % | $ | 53,425 | 19.4 | % | $ | 138,186 | 18.1 | % | $ | 129,123 | 17.9 | % | ||||||||||||||
Carter’s Retail (a) | 47,601 | 19.0 | % | 43,050 | 19.8 | % | 120,641 | 18.3 | % | 93,539 | 16.6 | % | ||||||||||||||||||
Total Carter’s | 104,304 | 18.3 | % | 96,475 | 19.6 | % | 258,827 | 18.2 | % | 222,662 | 17.4 | % | ||||||||||||||||||
OshKosh Retail (a) | 5,649 | 6.9 | % | 3,397 | 4.4 | % | (5,520 | ) | (2.9 | )% | (13,285 | ) | (6.8 | )% | ||||||||||||||||
OshKosh Wholesale | 4,445 | 18.1 | % | 2,445 | 8.6 | % | 7,929 | 14.7 | % | 3,131 | 5.1 | % | ||||||||||||||||||
Total OshKosh | 10,094 | 9.5 | % | 5,842 | 5.5 | % | 2,409 | 1.0 | % | (10,154 | ) | (4.0 | )% | |||||||||||||||||
International (b) (c) | 15,129 | 18.0 | % | 15,984 | 23.0 | % | 27,478 | 13.8 | % | 28,985 | 18.9 | % | ||||||||||||||||||
Total segment operating income | 129,527 | 17.0 | % | 118,301 | 17.7 | % | 288,714 | 15.4 | % | 241,493 | 14.3 | % | ||||||||||||||||||
Corporate expenses (d) (e) |
(38,451 | ) | (5.1 | )% | (22,909 | ) | (3.4 | )% | (97,957 | ) | (5.2 | )% | (57,874 | ) | (3.4 | )% | ||||||||||||||
Total operating income | $ | 91,076 | 12.0 | % | $ | 95,392 | 14.3 | % | $ | 190,757 | 10.2 | % | $ | 183,619 | 10.8 | % | ||||||||||||||
|
(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 of $0.5 million and $2.3 million for the third fiscal quarter and first three fiscal quarters of 2013, respectively, and $1.1 million and $2.9 million for the quarter and three fiscal quarters ended September 29, 2012, respectively. |
|||||||||||||||||||||||||||||
|
(d) |
Corporate expenses generally 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 |
Three fiscal quarters ended | |||||||||||||||
(dollars in millions) |
September 28, 2013 |
September 29, 2012 |
September 28, 2013 |
September 29, 2012 |
||||||||||||
Closure of distribution facility in Hogansville, GA | $ | 0.4 | $ | 0.8 | $ | 1.0 | $ | 2.6 | ||||||||
Office closure costs | $ | 5.9 | $ | — | $ |
24.1 |
$ | — | ||||||||
Amortization of H.W. Carter and Sons tradenames | $ | 6.3 | $ | — | $ | 7.3 | $ | — | ||||||||
Certain prior year amounts have been reclassified for comparative purposes. |
||||||||||||||||
CARTER’S, INC. CONSOLIDATED BALANCE SHEETS (dollars in thousands, except for share data) (unaudited) |
|||||||||||||
September 28, 2013 |
December 29, 2012 |
September 29, 2012 |
|||||||||||
ASSETS | |||||||||||||
Current assets: | |||||||||||||
Cash and cash equivalents | $ | 201,819 | $ | 382,236 | $ | 254,321 | |||||||
Accounts receivable, net | 245,610 | 168,046 | 200,156 | ||||||||||
Finished goods inventories, net | 440,446 | 349,530 | 375,102 | ||||||||||
Prepaid expenses and other current assets | 22,872 | 22,216 | 16,913 | ||||||||||
Deferred income taxes | 33,456 | 35,675 | 29,984 | ||||||||||
Total current assets | 944,203 | 957,703 | 876,476 | ||||||||||
Property, plant, and equipment, net | 256,225 | 170,110 | 153,330 | ||||||||||
Goodwill | 188,006 | 189,749 | 190,470 | ||||||||||
Tradenames and other intangibles, net | 336,596 | 306,072 | 306,172 | ||||||||||
Deferred debt issuance costs, net | 7,961 | 2,878 | 3,074 | ||||||||||
Other assets | 4,566 | 3,597 | 3,268 | ||||||||||
Total assets | $ | 1,737,557 | $ | 1,630,109 | $ | 1,532,790 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||||
Current liabilities: | |||||||||||||
Accounts payable | $ | 158,600 | $ | 149,625 | $ | 115,005 | |||||||
Other current liabilities | 85,107 | 94,610 | 89,158 | ||||||||||
Total current liabilities | 243,707 | 244,235 | 204,163 | ||||||||||
Long-term debt | 586,000 | 186,000 | 186,000 | ||||||||||
Deferred income taxes | 110,708 | 114,341 | 113,280 | ||||||||||
Other long-term liabilities | 138,219 | 100,054 | 95,905 | ||||||||||
Total liabilities | $ | 1,078,634 | $ | 644,630 | $ | 599,348 | |||||||
Commitments and contingencies | |||||||||||||
Stockholders’ equity: | |||||||||||||
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at September 28, 2013, December 29, 2012, and September 29, 2012, respectively | — | — | — | ||||||||||
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 54,542,594, 59,126,639, and 59,035,891 shares issued and outstanding at September 28, 2013, December 29, 2012, and September 29, 2012, respectively | 545 | 591 | 590 | ||||||||||
Additional paid-in capital | — | 250,276 | 244,861 | ||||||||||
Accumulated other comprehensive loss | (13,531 | ) | (11,205 | ) | (9,134 | ) | |||||||
Retained earnings | 671,909 | 745,817 | 697,125 | ||||||||||
Total stockholders’ equity | 658,923 | 985,479 | 933,442 | ||||||||||
Total liabilities and stockholders’ equity | $ | 1,737,557 | $ | 1,630,109 | $ | 1,532,790 |
CARTER’S, INC. CONSOLIDATED STATEMENTS OF CASH FLOW (dollars in thousands) (unaudited) |
|||||||||
Three fiscal quarters ended | |||||||||
September 28, 2013 |
September 29, 2012 |
||||||||
Cash flows from operating activities: | |||||||||
Net income | $ | 117,659 | $ | 112,458 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||
Depreciation and amortization | 43,336 | 26,619 | |||||||
Accretion of contingent consideration | 2,347 | 2,883 | |||||||
Amortization of debt issuance costs | 677 | 681 | |||||||
Stock-based compensation expense | 12,356 | 9,718 | |||||||
Income tax benefit from stock-based compensation | (10,775 | ) | (2,387 | ) | |||||
Loss on disposal of property, plant, and equipment | 376 | 747 | |||||||
Deferred income taxes | (1,469 | ) | (5,612 | ) | |||||
Effect of changes in operating assets and liabilities: | |||||||||
Accounts receivable | (77,751 | ) | (42,209 | ) | |||||
Inventories | (91,953 | ) | (26,963 | ) | |||||
Prepaid expenses and other assets | (1,061 | ) | (332 | ) | |||||
Accounts payable and other liabilities | 69,724 | 53,612 | |||||||
Net cash provided by operating activities | 63,466 | 129,215 | |||||||
Cash flows from investing activities: | |||||||||
Capital expenditures | (129,628 | ) | (59,816 | ) | |||||
Acquisition of tradenames | (38,007 | ) | — | ||||||
Proceeds from sale of property, plant, and equipment | — | 6 | |||||||
Net cash used in investing activities | (167,635 | ) | (59,810 | ) | |||||
Cash flows from financing activities: | |||||||||
Proceeds from senior notes | 400,000 | — | |||||||
Payment of debt issuance costs | (6,487 | ) | (1,916 | ) | |||||
Borrowings under revolving credit facility | — | 2,500 | |||||||
Payments on revolving credit facility | — | (52,500 | ) | ||||||
Repurchase of common stock | (454,133 | ) | — | ||||||
Payment of contingent consideration | (14,721 | ) | — | ||||||
Dividends paid | (18,988 | ) | — | ||||||
Income tax benefit from stock-based compensation | 10,775 | 2,387 | |||||||
Withholdings from vesting of restricted stock | (4,991 | ) | (2,794 | ) | |||||
Proceeds from exercise of stock options | 12,424 | 3,650 | |||||||
Net cash used in financing activities | (76,121 | ) | (48,673 | ) | |||||
Effect of exchange rate changes on cash | (127 | ) | 95 | ||||||
Net (decrease) increase in cash and cash equivalents | (180,417 | ) | 20,827 | ||||||
Cash and cash equivalents, beginning of period | 382,236 | 233,494 | |||||||
Cash and cash equivalents, end of period | $ | 201,819 | $ | 254,321 |
CARTER’S, INC. RECONCILIATION OF GAAP TO ADJUSTED RESULTS (dollars in millions, except earnings per share) |
|||||||||||||||||
Fiscal quarter ended September 28, 2013 | |||||||||||||||||
SG&A | Operating Income | Net Income | Diluted EPS | ||||||||||||||
As reported (GAAP) | $ | 229.3 | $ | 91.1 | $ | 56.6 | $ | 0.97 | |||||||||
Office consolidation costs (a) | (5.9 | ) | 5.9 | 3.7 | 0.06 | ||||||||||||
Revaluation of contingent consideration (b) | (0.5 | ) | 0.5 | 0.5 | 0.01 | ||||||||||||
Amortization of tradenames (c) | (6.3 | ) | 6.3 | 4.0 | 0.07 | ||||||||||||
Facility closure costs - Hogansville DC (d) | (0.4 | ) | 0.4 | 0.3 | — | ||||||||||||
As adjusted (e) | $ | 216.2 | $ | 104.2 | $ | 65.0 | $ | 1.12 | |||||||||
Three fiscal quarters ended September 28, 2013 | |||||||||||||||||
SG&A | Operating Income | Net Income | Diluted EPS | ||||||||||||||
As reported (GAAP) | $ | 609.6 | $ | 190.8 | $ | 117.7 | $ | 1.98 | |||||||||
Office consolidation costs (a) | (24.1 | ) | 24.1 | 15.2 | 0.26 | ||||||||||||
Revaluation of contingent consideration (b) | (2.3 | ) | 2.3 | 2.3 | 0.04 | ||||||||||||
Amortization of tradenames (c) | (7.3 | ) | 7.3 | 4.6 | 0.08 | ||||||||||||
Facility closure costs - Hogansville DC (d) | (1.0 | ) | 1.0 | 0.6 | 0.01 | ||||||||||||
As adjusted (e) | $ | 575.0 | $ | 225.4 | $ | 140.4 | $ | 2.36 | |||||||||
Fiscal quarter ended September 29, 2012 | |||||||||||||||||
SG&A | Operating Income | Net Income | Diluted EPS | ||||||||||||||
As reported (GAAP) | $ | 185.2 | $ | 95.4 | $ | 59.4 | $ | 0.99 | |||||||||
Revaluation of contingent consideration (b) | (1.1 | ) | 1.1 | 1.1 | 0.02 | ||||||||||||
Facility closure costs - Hogansville DC (d) | (0.8 | ) | 0.8 | 0.5 | 0.01 | ||||||||||||
As adjusted (e) | $ | 183.3 | $ | 97.3 | $ | 61.0 | $ | 1.02 | |||||||||
Three fiscal quarters ended September 29, 2012 | |||||||||||||||||
SG&A | Operating Income | Net Income | Diluted EPS | ||||||||||||||
As reported (GAAP) | $ | 491.2 | $ | 183.6 | $ | 112.5 | $ | 1.88 | |||||||||
Revaluation of contingent consideration (b) | (2.9 | ) | 2.9 | 2.9 | 0.05 | ||||||||||||
Facility closure costs - Hogansville DC (d) | (2.6 | ) | 2.6 | 1.6 | 0.03 | ||||||||||||
As adjusted (e) | $ | 485.7 | $ | 189.1 | $ | 117.0 | $ | 1.96 | |||||||||
(a) |
Costs related to consolidating our Shelton, Connecticut and Atlanta, Georgia offices, as well as certain functions from our other offices, into a new headquarters facility in Atlanta, Georgia. |
||||||||||||||||
(b) |
Revaluation of the contingent consideration liability associated with the Company's 2011 acquisition of Bonnie Togs. |
||||||||||||||||
(c) |
Amortization of H.W. Carter and Sons tradenames. |
||||||||||||||||
(d) |
Costs related to the closure of a distribution facility located in Hogansville, GA, announced in the first quarter of fiscal 2012. |
||||||||||||||||
(e) |
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. |
||||||||||||||||
Note: Results may not be additive due to rounding. Certain prior year amounts have been reclassified for comparative purposes. |
|||||||||||||||||
CARTER’S, INC. RECONCILIATION OF GAAP TO ADJUSTED RESULTS (dollars in millions, except earnings per share) |
||||||||||||||||
Quarter ended December 29, 2012 | ||||||||||||||||
SG&A | Operating Income | Net Income | Diluted EPS | |||||||||||||
As reported (GAAP) | $ | 222.0 | $ | 78.4 | $ | 48.7 | $ | 0.81 | ||||||||
Office consolidation costs (a) | (6.4 | ) | 6.4 | 4.0 | 0.07 | |||||||||||
Revaluation of contingent consideration (b) | (0.7 | ) | 0.7 | 0.7 | 0.01 | |||||||||||
Facility closure costs - Hogansville DC (c) | (0.4 | ) | 0.4 | 0.3 | — | |||||||||||
As adjusted (d) | $ | 214.6 | $ | 85.9 | $ | 53.7 | $ | 0.89 | ||||||||
Fiscal year ended December 29, 2012 | ||||||||||||||||
SG&A | Operating Income | Net Income | Diluted EPS | |||||||||||||
As reported (GAAP) | $ | 713.2 | $ | 262.0 | $ | 161.2 | $ | 2.69 | ||||||||
Office consolidation costs (a) | (6.4 | ) | 6.4 | 4.0 | 0.07 | |||||||||||
Revaluation of contingent consideration (b) | (3.6 | ) | 3.6 | 3.6 | 0.06 | |||||||||||
Facility closure costs - Hogansville DC (c) | (3.1 | ) | 3.1 | 1.9 | 0.03 | |||||||||||
As adjusted (d) | $ | 700.1 | $ | 275.1 | $ | 170.7 | $ | 2.85 | ||||||||
(a) |
Costs related to consolidating our Shelton, Connecticut and Atlanta, Georgia offices, as well as certain functions from our other offices, into a new headquarters facility in Atlanta, Georgia. |
|||||||||||||||
(b) |
Revaluation of the contingent consideration liability associated with the Company's 2011 acquisition of Bonnie Togs. |
|||||||||||||||
(c) |
Costs related to the closure of a distribution facility located in Hogansville, GA, announced in the first quarter of fiscal 2012. |
|||||||||||||||
(d) |
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. |
|||||||||||||||
Note: Results may not be additive due to rounding. Certain prior year amounts have been reclassified for comparative purposes. |
||||||||||||||||
CARTER’S, INC. RECONCILIATION OF NET INCOME ALLOCABLE TO COMMON SHAREHOLDERS |
||||||||||||||||||
Fiscal quarter ended |
Three fiscal quarters ended | |||||||||||||||||
September 28, 2013 |
September 29, 2012 |
September 28, 2013 |
September 29, 2012 |
|||||||||||||||
Weighted-average number of common and common equivalent shares outstanding: | ||||||||||||||||||
Basic number of common shares outstanding | 56,908,631 | 58,267,398 | 57,982,401 | 58,175,125 | ||||||||||||||
Dilutive effect of equity awards | 531,514 | 882,729 | 614,045 | 843,565 | ||||||||||||||
Diluted number of common and common equivalent shares outstanding | 57,440,145 | 59,150,127 | 58,596,446 | 59,018,690 | ||||||||||||||
As reported on a GAAP Basis: |
||||||||||||||||||
Basic net income per common share: | ||||||||||||||||||
Net income | $ | 56,571,000 | $ | 59,378,000 | $ | 117,659,000 | $ | 112,458,000 | ||||||||||
Income allocated to participating securities | (759,297 | ) | (775,127 | ) | (1,566,258 | ) | (1,470,338 | ) | ||||||||||
Net income available to common shareholders | $ | 55,811,703 | $ | 58,602,873 | $ | 116,092,742 | $ | 110,987,662 | ||||||||||
Basic net income per common share | $ | 0.98 | $ | 1.01 | $ | 2.00 | $ | 1.91 | ||||||||||
Diluted net income per common share: | ||||||||||||||||||
Net income | $ | 56,571,000 | $ | 59,378,000 | $ | 117,659,000 | $ | 112,458,000 | ||||||||||
Income allocated to participating securities | (753,449 | ) | (766,127 | ) | (1,552,539 | ) | (1,453,966 | ) | ||||||||||
Net income available to common shareholders | $ | 55,817,551 | $ | 58,611,873 | $ | 116,106,461 | $ | 111,004,034 | ||||||||||
Diluted net income per common share | $ | 0.97 | $ | 0.99 | $ | 1.98 | $ | 1.88 | ||||||||||
As adjusted (a): |
||||||||||||||||||
Basic net income per common share: | ||||||||||||||||||
Net income | $ | 64,993,000 | $ | 60,963,000 | $ | 140,371,000 | $ | 116,983,000 | ||||||||||
Income allocated to participating securities | (873,255 | ) | (795,818 | ) | (1,871,070 | ) | (1,529,500 | ) | ||||||||||
Net income available to common shareholders | $ | 64,119,745 | $ | 60,167,182 | $ | 138,499,930 | $ | 115,453,500 | ||||||||||
Basic net income per common share | $ | 1.13 | $ | 1.03 | $ | 2.39 | $ | 1.98 | ||||||||||
Diluted net income per common share: | ||||||||||||||||||
Net income | $ | 64,993,000 | $ | 60,963,000 | $ | 140,371,000 | $ | 116,983,000 | ||||||||||
Income allocated to participating securities | (866,367 | ) | (786,578 | ) | (1,854,199 | ) | (1,512,469 | ) | ||||||||||
Net income available to common shareholders | $ | 64,126,633 | $ | 60,176,422 | $ | 138,516,801 | $ | 115,470,531 | ||||||||||
Diluted net income per common share | $ | 1.12 | $ | 1.02 | $ | 2.36 | $ | 1.96 | ||||||||||
(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 $8.4 million and $22.7 million in after-tax expenses from these results for the fiscal quarter and three fiscal quarters ended September 28, 2013, respectively. The Company has excluded $1.6 million and $4.5 million in after-tax expenses from these results for fiscal quarter and three fiscal quarters ended September 29, 2012, respectively. |
|||||||||||||||||
RECONCILIATION OF U.S. GAAP AND NON-GAAP INFORMATION
The following table provides a reconciliation of EBITDA and adjusted EBITDA for the periods indicated to net income (loss), which is the most directly comparable financial measure presented in accordance with U.S. Generally Accepted Accounting Principles (in thousands):
Fiscal quarter ended |
Three fiscal quarters ended | Four fiscal quarters ended | ||||||||||||||||||
September 28, 2013 | September 29, 2012 | September 28, 2013 | September 29, 2012 | September 28, 2013 | ||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Net income | $ | 56,571 | $ | 59,378 | $ | 117,659 | $ | 112,458 | 166,351 | |||||||||||
Interest expense | 4,133 | 1,706 | 6,681 | 5,429 | 7,973 | |||||||||||||||
Interest income | (138 | ) | (49 | ) | (523 | ) | (150 | ) | (601 | ) | ||||||||||
Tax expense | 30,565 | 34,547 | 65,891 | 65,900 | 94,232 | |||||||||||||||
Depreciation and Amortization | 17,400 | 8,826 | 43,336 | 26,619 | 56,565 | |||||||||||||||
EBITDA | $ | 108,531 | $ | 104,408 | $ | 233,044 | $ | 210,256 | 324,520 | |||||||||||
Adjustments to EBITDA | ||||||||||||||||||||
Office consolidation costs (a) | $ | 5,300 | $ | — | $ | 20,918 | — | 26,262 | ||||||||||||
Revaluation of contingent consideration (b) | 480 | 1,100 | 2,347 | 2,881 | 3,053 | |||||||||||||||
Facility closure costs -- Hogansville, GA (c) | 267 | 402 | 541 | 1,826 | 880 | |||||||||||||||
Adjusted EBITDA | $ | 114,578 | $ | 105,910 | $ | 256,850 | $ | 214,963 | 354,715 | |||||||||||
|
(a) |
Costs related to consolidating our Shelton, Connecticut and Atlanta, Georgia offices, as well as certain functions from our other offices, into a new headquarters facility in Atlanta, Georgia. These amounts exclude costs related to accelerated depreciation as such amounts are included in the total of depreciation and amortization above. |
||||||||||||||||||
(b) |
Revaluation of the contingent consideration liability associated with the Company's 2011 acquisition of Bonnie Togs. |
|||||||||||||||||||
(c) |
Costs related to the closure of a distribution facility located in Hogansville, GA, announced in the first quarter of fiscal 2012. These amounts exclude costs related to accelerated depreciation as such amounts are included in the total of depreciation and amortization above. |
|||||||||||||||||||
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 U.S. GAAP. We define EBITDA as net income before interest, income taxes and depreciation and amortization. Adjusted EBITDA is EBITDA adjusted for the costs described in the footnotes (a) - (c) 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, 404-745-2889
Vice President,
Investor
Relations & Treasury