Carter's, Inc. Reports Third Quarter Fiscal 2014 Results
-
Net Sales
$799 Million , Up 5% - Total U.S. Direct-to-Consumer Sales: Carter's +12%, OshKosh +12%
-
EPS
$1.23 , Up 27%; Adjusted EPS$1.27 , Up 14%
“We’ve achieved our sales and earnings objectives in the third quarter.
Our growth was driven by our U.S. direct-to-consumer and international
businesses,” said
Third Quarter of Fiscal 2014 compared to Third Quarter of Fiscal 2013
Consolidated net sales increased
Operating income in the third quarter of fiscal 2014 increased
Third quarter fiscal 2014 operating income includes expenses totaling
Excluding the expenses noted above in both periods, adjusted operating
income in the third quarter of fiscal 2014 increased
Net income in the third quarter of fiscal 2014 increased
Business Segment Results
(Third Quarter of Fiscal 2014 compared to Third Quarter of Fiscal 2013)
Carter’s Segments
Carter’s retail segment sales increased
In the third quarter of fiscal 2014, the Company opened 17 Carter’s
retail stores in
Carter’s wholesale segment sales decreased
OshKosh B’gosh Segments
OshKosh retail segment sales increased
In the third quarter of fiscal 2014, the Company opened ten OshKosh
retail stores in
OshKosh wholesale segment sales increased
International Segment
International segment sales increased
Canadian comparable retail stores sales declined 2.2%, reflecting growth
in combined sales of Carter's and OshKosh B'gosh branded
products that was more than offset by the discontinuation of Bonnie Togs
legacy private label brands in fiscal 2014. In the third quarter of
fiscal 2014, the Company opened five retail stores in
First Three Quarters of Fiscal 2014 compared to First Three Quarters of Fiscal 2013
Consolidated net sales increased
Operating income in the first three quarters of fiscal 2014 increased
Operating income in the first three quarters of fiscal 2014 includes net
expenses totaling
Excluding the net expenses noted above in both periods, adjusted
operating income in the first three quarters of fiscal 2014 increased
Net income in the first three quarters of fiscal 2014 increased
Cash flow from operations in the first three quarters of fiscal 2014 was
Business Segment Results
(First Three Quarters of Fiscal 2014 compared to First Three Quarters of Fiscal 2013)
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
Canadian comparable retail store sales declined 2.8%, reflecting growth
in combined sales of Carter's and OshKosh B'gosh branded
products that was more than offset by the discontinuation of Bonnie Togs
legacy private label brands in fiscal 2014. In the first three fiscal
quarters of fiscal 2014, the Company opened 14 retail stores in
Dividends
During the third quarter of fiscal 2014, the Company paid a cash
dividend of
Share Repurchase Activity
During the third quarter of fiscal 2014, the Company repurchased and
retired 367,948 shares of its common stock for
As of
2014 Business Outlook
In the fourth quarter of fiscal 2014, the Company projects net sales to
increase approximately 10% to 12% over the fourth quarter of fiscal 2013
and adjusted diluted earnings per share to increase approximately 20% to
25% compared to adjusted diluted earnings per share of
In fiscal 2014, the Company projects net sales to increase approximately
8% to 10% over fiscal 2013 and adjusted diluted earnings per share to
increase approximately 14% to 16% compared to adjusted diluted earnings
per share of
Conference Call
The Company will hold a conference call with investors to discuss third
quarter fiscal 2014 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 2014 and fiscal year 2014, 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 or vendors or financial difficulties for one or more of our
major customers or vendors; 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, systems or
processes; 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 pressure on
margins; 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; disruptions in the Company's
supply chain, including distribution centers or in-sourcing capabilities
or otherwise, and the risk of slow-downs, disruptions or strikes in the
event that a new agreement between the port through which we source
substantially all of our products and
CARTER’S, INC. | |||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||
(dollars in thousands, except for share data) |
|||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||
Fiscal quarter ended | Three fiscal quarters ended | ||||||||||||||||||||||
September 27, | September 28, | September 27, | September 28, | ||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||
Net sales | $ | 798,936 | $ | 760,173 | $ | 2,024,645 | $ | 1,869,056 | |||||||||||||||
Cost of goods sold | 477,730 | 450,524 | 1,196,237 | 1,096,100 | |||||||||||||||||||
Gross profit | 321,206 | 309,649 | 828,408 | 772,956 | |||||||||||||||||||
Selling, general, and administrative expenses | 221,939 | 229,264 | 638,349 | 609,639 | |||||||||||||||||||
Royalty income | (11,190 | ) | (10,691 | ) | (29,276 | ) | (27,440 | ) | |||||||||||||||
Operating income | 110,457 | 91,076 | 219,335 | 190,757 | |||||||||||||||||||
Interest expense | 6,843 | 4,133 | 20,623 | 6,681 | |||||||||||||||||||
Interest income | (45 | ) | (138 | ) | (317 | ) | (523 | ) | |||||||||||||||
Other expense (income), net | 1,311 | (55 | ) | 1,718 | 1,049 | ||||||||||||||||||
Income before income taxes | 102,348 | 87,136 | 197,311 | 183,550 | |||||||||||||||||||
Provision for income taxes | 36,462 | 30,565 | 71,232 | 65,891 | |||||||||||||||||||
Net income | $ | 65,886 | $ | 56,571 | $ | 126,079 | $ | 117,659 | |||||||||||||||
Basic net income per common share | $ | 1.24 | $ | 0.98 | $ | 2.36 | $ | 2.00 | |||||||||||||||
Diluted net income per common share | $ | 1.23 | $ | 0.97 | $ | 2.34 | $ | 1.98 | |||||||||||||||
Dividend declared and paid per common share | $ | 0.19 | $ | 0.16 | $ | 0.57 | $ | 0.32 | |||||||||||||||
CARTER’S, INC. |
||||||||||||||||||||||||||||||||||||||||
BUSINESS SEGMENT RESULTS | ||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) |
||||||||||||||||||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||||||||||||||||||
Fiscal quarter ended | Three fiscal quarters ended | |||||||||||||||||||||||||||||||||||||||
September | September | September | September | |||||||||||||||||||||||||||||||||||||
27, | % of | 28, | % of | 27, | % of | 28, | % of | |||||||||||||||||||||||||||||||||
2014 | Total | 2013 | Total | 2014 | Total | 2013 | Total | |||||||||||||||||||||||||||||||||
Net sales: |
||||||||||||||||||||||||||||||||||||||||
Carter’s Wholesale | $ | 309,772 | 38.8 | % | $ | 318,607 | 41.9 | % | $ | 781,460 | 38.6 | % | $ | 763,518 | 40.9 | % | ||||||||||||||||||||||||
Carter’s Retail (a) | 281,455 | 35.2 | % | 251,028 | 33.0 | % | 745,473 | 36.8 | % | 658,827 | 35.2 | % | ||||||||||||||||||||||||||||
Total Carter’s | 591,227 | 74.0 | % | 569,635 | 74.9 | % | 1,526,933 | 75.4 | % | 1,422,345 | 76.1 | % | ||||||||||||||||||||||||||||
OshKosh Retail (a) | 91,427 | 11.4 | % | 81,894 | 10.8 | % | 222,500 | 11.0 | % | 193,662 | 10.4 | % | ||||||||||||||||||||||||||||
OshKosh Wholesale | 25,107 | 3.1 | % | 24,583 | 3.2 | % | 52,342 | 2.6 | % | 54,070 | 2.9 | % | ||||||||||||||||||||||||||||
Total OshKosh | 116,534 | 14.5 | % | 106,477 | 14.0 | % | 274,842 | 13.6 | % | 247,732 | 13.4 | % | ||||||||||||||||||||||||||||
International (b) | 91,175 | 11.5 | % | 84,061 | 11.1 | % | 222,870 | 11.0 | % | 198,979 | 10.5 | % | ||||||||||||||||||||||||||||
Total net sales | $ | 798,936 | 100.0 | % | $ | 760,173 | 100.0 | % | $ | 2,024,645 | 100.0 | % | $ | 1,869,056 | 100.0 | % | ||||||||||||||||||||||||
% of | % of | % of | % of | |||||||||||||||||||||||||||||||||||||
segment | segment | segment | segment | |||||||||||||||||||||||||||||||||||||
Operating income: |
net sales | net sales | net sales | net sales | ||||||||||||||||||||||||||||||||||||
Carter’s Wholesale | $ | 55,762 | 18.0 | % | $ | 56,703 | 17.8 | % | $ | 133,489 | 17.1 | % | $ | 138,186 | 18.1 | % | ||||||||||||||||||||||||
Carter’s Retail (a) | 54,501 | 19.4 | % | 47,601 | 19.0 | % | 137,659 | 18.5 | % | 120,641 | 18.3 | % | ||||||||||||||||||||||||||||
Total Carter’s | 110,263 | 18.6 | % | 104,304 | 18.3 | % | 271,148 | 17.8 | % | 258,827 | 18.2 | % | ||||||||||||||||||||||||||||
OshKosh Retail (a) | 5,300 | 5.8 | % | 5,649 | 6.9 | % | (883 | ) | (0.4 | )% | (5,520 | ) | (2.9 | )% | ||||||||||||||||||||||||||
OshKosh Wholesale | 2,240 | 8.9 | % | 4,445 | 18.1 | % | 5,125 | 9.8 | % | 7,929 | 14.7 | % | ||||||||||||||||||||||||||||
Total OshKosh | 7,540 | 6.5 | % | 10,094 | 9.5 | % | 4,242 | 1.5 | % | 2,409 | 1.0 | % | ||||||||||||||||||||||||||||
International (b) (c) | 15,896 | 17.4 | % | 15,129 | 18.0 | % | 27,039 | 12.1 | % | 27,478 | 13.8 | % | ||||||||||||||||||||||||||||
Total segment operating income | 133,699 | 16.7 | % | 129,527 | 17.0 | % | 302,429 | 14.9 | % | 288,714 | 15.4 | % | ||||||||||||||||||||||||||||
Corporate expenses (d) (e) | (23,242 | ) | (2.9 | )% | (38,451 | ) | (5.1 | )% | (83,094 | ) | (4.1 | )% | (97,957 | ) | (5.2 | )% | ||||||||||||||||||||||||
Total operating income | $ | 110,457 | 13.8 | % | $ | 91,076 | 12.0 | % | $ | 219,335 | 10.8 | % | $ | 190,757 | 10.2 | % |
(a) |
Includes eCommerce results. |
|
(b) |
Net sales includes international retail, eCommerce, and wholesale sales. Operating income includes international licensing income. |
|
(c) |
Includes the following charges: |
Fiscal quarter ended |
Three fiscal quarters ended |
||||||||||||||||||
September 27, | September 28, | September 27, | September 28, | ||||||||||||||||
(dollars in millions) | 2014 | 2013 | 2014 | 2013 | |||||||||||||||
Revaluation of contingent consideration | $ | 0.4 | $ | 0.5 | $ | 0.9 | $ | 2.3 | |||||||||||
Exit from Japan retail operations | $ | — | $ | — | $ | 0.5 | $ | — |
(d) |
Corporate expenses include expenses related to incentive compensation, stock-based compensation, executive management, severance and relocation, finance, building occupancy, information technology, certain legal fees, consulting, and audit fees. |
|
(e) |
Includes the following charges: |
Fiscal quarter ended | Three fiscal quarters ended | ||||||||||||||||||
September 27, | September 28, | September 27, | September 28, | ||||||||||||||||
(dollars in millions) | 2014 | 2013 | 2014 | 2013 | |||||||||||||||
Closure of distribution facility in Hogansville, GA (1) | $ | 0.2 | $ | 0.4 | $ | 0.9 | $ | 1.0 | |||||||||||
Office consolidation costs | $ | — | $ | 5.9 | $ | 6.6 | $ | 24.1 | |||||||||||
Amortization of H.W. Carter and Sons tradenames | $ | 2.3 | $ | 6.3 | $ | 14.2 | $ | 7.3 |
(1) | Continuing operating costs associated with the closure of the Company's distribution facility in Hogansville, Georgia. | |||
CARTER’S, INC. | |||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||||||
(dollars in thousands, except for share data) |
|||||||||||||||
(unaudited) |
|||||||||||||||
September 27, 2014 | December 28, 2013 | September 28, 2013 | |||||||||||||
ASSETS | |||||||||||||||
Current assets: | |||||||||||||||
Cash and cash equivalents | $ | 133,646 | $ | 286,546 | $ | 201,819 | |||||||||
Accounts receivable, net | 232,478 | 193,611 | 245,610 | ||||||||||||
Finished goods inventories, net | 519,416 | 417,754 | 440,446 | ||||||||||||
Prepaid expenses and other current assets | 31,258 | 35,157 | 22,872 | ||||||||||||
Deferred income taxes | 38,569 | 37,313 | 33,456 | ||||||||||||
Total current assets | 955,367 | 970,381 | 944,203 | ||||||||||||
Property, plant, and equipment, net | 332,875 | 307,885 | 256,225 | ||||||||||||
Tradenames and other intangibles, net | 316,046 | 330,258 | 336,596 | ||||||||||||
Goodwill | 184,196 | 186,077 | 188,006 | ||||||||||||
Deferred debt issuance costs, net | 7,043 | 8,088 | 7,961 | ||||||||||||
Other assets | 11,214 | 9,795 | 4,566 | ||||||||||||
Total assets | $ | 1,806,741 | $ | 1,812,484 | $ | 1,737,557 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||
Current liabilities: | |||||||||||||||
Accounts payable | $ | 117,329 | $ | 164,010 | $ | 158,600 | |||||||||
Other current liabilities | 100,473 | 105,129 | 85,107 | ||||||||||||
Total current liabilities | 217,802 | 269,139 | 243,707 | ||||||||||||
Long-term debt | 586,000 | 586,000 | 586,000 | ||||||||||||
Deferred income taxes | 113,173 | 121,434 | 110,708 | ||||||||||||
Other long-term liabilities | 138,185 | 135,180 | 138,219 | ||||||||||||
Total liabilities | 1,055,160 | 1,111,753 | 1,078,634 | ||||||||||||
Commitments and contingencies | |||||||||||||||
Stockholders' equity: | |||||||||||||||
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at September 27, 2014, December 28, 2013, and September 28, 2013 |
— | — | — | ||||||||||||
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 52,977,519, 54,541,879 and 54,542,594 shares issued and outstanding at September 27, 2014, December 28, 2013 and September 28, 2013, respectively | 530 | 545 | 545 | ||||||||||||
Additional paid-in capital | — | 4,332 | — | ||||||||||||
Accumulated other comprehensive loss | (13,627 | ) | (10,082 | ) | (13,531 | ) | |||||||||
Retained earnings | 764,678 | 705,936 | 671,909 | ||||||||||||
Total stockholders' equity | 751,581 | 700,731 | 658,923 | ||||||||||||
Total liabilities and stockholders' equity | $ | 1,806,741 | $ | 1,812,484 | $ | 1,737,557 | |||||||||
CARTER’S, INC. | ||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW | ||||||||||
(dollars in thousands) |
||||||||||
(unaudited) |
||||||||||
Three fiscal quarters ended | ||||||||||
September 27, | September 28, | |||||||||
2014 | 2013 | |||||||||
Cash flows from operating activities: | ||||||||||
Net income | $ | 126,079 | $ | 117,659 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 42,831 | 36,065 | ||||||||
Amortization of H.W. Carter and Sons tradenames | 14,157 | 7,271 | ||||||||
Non-cash revaluation of contingent consideration | 900 | 2,347 | ||||||||
Amortization of debt issuance costs | 1,144 | 677 | ||||||||
Non-cash stock-based compensation expense | 13,883 | 12,356 | ||||||||
Income tax benefit from stock-based compensation | (4,356 | ) | (10,775 | ) | ||||||
Loss on disposal of property, plant, and equipment | 541 | 376 | ||||||||
Deferred income taxes | (8,963 | ) | (1,469 | ) | ||||||
Effect of changes in operating assets and liabilities: | ||||||||||
Accounts receivable | (39,133 | ) | (77,751 | ) | ||||||
Inventories | (104,143 | ) | (91,953 | ) | ||||||
Prepaid expenses and other assets | 2,373 | (1,061 | ) | |||||||
Accounts payable and other liabilities | (20,386 | ) | 69,724 | |||||||
Net cash provided by operating activities | 24,927 | 63,466 | ||||||||
Cash flows from investing activities: | ||||||||||
Capital expenditures | (83,634 | ) | (129,628 | ) | ||||||
Acquisitions | — | (38,007 | ) | |||||||
Proceeds from sale of property, plant, and equipment | 143 | — | ||||||||
Net cash used in investing activities | (83,491 | ) | (167,635 | ) | ||||||
Cash flows from financing activities: | ||||||||||
Proceeds from senior notes | — | 400,000 | ||||||||
Payments of debt issuance costs | (145 | ) | (6,487 | ) | ||||||
Repurchase of common stock | (62,769 | ) | (454,133 | ) | ||||||
Payment of contingent consideration | (8,901 | ) | (14,721 | ) | ||||||
Dividends paid | (30,453 | ) | (18,988 | ) | ||||||
Income tax benefit from stock-based compensation | 4,356 | 10,775 | ||||||||
Withholdings from vesting of restricted stock | (4,472 | ) | (4,991 | ) | ||||||
Proceeds from exercise of stock options | 7,771 | 12,424 | ||||||||
Net cash used in financing activities | (94,613 | ) | (76,121 | ) | ||||||
Effect of exchange rate changes on cash | 277 | (127 | ) | |||||||
Net decrease in cash and cash equivalents | (152,900 | ) | (180,417 | ) | ||||||
Cash and cash equivalents, beginning of period | 286,546 | 382,236 | ||||||||
Cash and cash equivalents, end of period | $ | 133,646 | $ | 201,819 | ||||||
CARTER’S, INC. | |||||||||||||||||||||||||
RECONCILIATION OF GAAP TO ADJUSTED RESULTS | |||||||||||||||||||||||||
(dollars in millions, except earnings per share) |
|||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||
Fiscal quarter ended September 27, 2014 | |||||||||||||||||||||||||
Gross | Operating | ||||||||||||||||||||||||
Margin | SG&A | Income | Net Income | Diluted EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 321.2 | $ | 221.9 | $ | 110.5 | $ | 65.9 | $ | 1.23 | |||||||||||||||
Amortization of tradenames (a) | — | (2.3 | ) | 2.3 | 1.5 | 0.03 | |||||||||||||||||||
Revaluation of contingent consideration (b) | — | (0.4 | ) | 0.4 | 0.4 | 0.01 | |||||||||||||||||||
Facility-related closures (c) | — | (0.2 | ) | 0.2 | 0.1 | — | |||||||||||||||||||
As adjusted (f) | $ | 321.2 | $ | 219.0 | $ | 113.4 | $ | 67.9 | $ | 1.27 | |||||||||||||||
Fiscal quarter ended September 28, 2013 | |||||||||||||||||||||||||
Gross | Operating | ||||||||||||||||||||||||
Margin | SG&A | Income | Net Income | Diluted EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 309.6 | $ | 229.3 | $ | 91.1 | $ | 56.6 | $ | 0.97 | |||||||||||||||
Amortization of tradenames (a) | — | (6.3 | ) | 6.3 | 4.0 | 0.07 | |||||||||||||||||||
Office consolidation costs (d) | — | (5.9 | ) | 5.9 | 3.7 | 0.06 | |||||||||||||||||||
Revaluation of contingent consideration (b) | — | (0.5 | ) | 0.5 | 0.5 | 0.01 | |||||||||||||||||||
Facility-related closures (c) | — | (0.4 | ) | 0.4 | 0.3 | — | |||||||||||||||||||
As adjusted (f) | $ | 309.6 | $ | 216.2 | $ | 104.2 | $ | 65.0 | $ | 1.12 | |||||||||||||||
Three fiscal quarters ended September 27, 2014 | |||||||||||||||||||||||||
Gross | Operating | ||||||||||||||||||||||||
Margin | SG&A | Income | Net Income | Diluted EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 828.4 | $ | 638.3 | $ | 219.3 | $ | 126.1 | $ | 2.34 | |||||||||||||||
Amortization of tradenames (a) | — | (14.2 | ) | 14.2 | 8.9 | 0.16 | |||||||||||||||||||
Office consolidation costs (d) | — | (6.6 | ) | 6.6 | 4.2 | 0.08 | |||||||||||||||||||
Revaluation of contingent consideration (b) | — | (0.9 | ) | 0.9 | 0.9 | 0.02 | |||||||||||||||||||
Facility-related closures (c) | — | (0.9 | ) | 0.9 | 0.6 | 0.01 | |||||||||||||||||||
Japan retail operations exit (e) | (1.0 | ) | (1.5 | ) | 0.5 | 0.3 | 0.01 | ||||||||||||||||||
As adjusted (f) | $ | 827.4 | $ | 614.3 | $ | 242.4 | $ | 140.9 | $ | 2.61 | |||||||||||||||
Three fiscal quarters ended September 28, 2013 | |||||||||||||||||||||||||
Gross | Operating | ||||||||||||||||||||||||
Margin | SG&A | Income | Net Income | Diluted EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 773.0 | $ | 609.6 | $ | 190.8 | $ | 117.7 | $ | 1.98 | |||||||||||||||
Office consolidation costs (d) | — | (24.1 | ) | 24.1 | 15.2 | 0.26 | |||||||||||||||||||
Amortization of tradenames (a) | — | (7.3 | ) | 7.3 | 4.6 | 0.08 | |||||||||||||||||||
Revaluation of contingent consideration (b) | — | (2.3 | ) | 2.3 | 2.3 | 0.04 | |||||||||||||||||||
Facility-related closures (c) | — | (1.0 | ) | 1.0 | 0.6 | 0.01 | |||||||||||||||||||
As adjusted (f) | $ | 773.0 | $ | 575.0 | $ | 225.4 | $ | 140.4 | $ | 2.36 |
(a) | Amortization of acquired H.W. Carter and Sons tradenames. | |
(b) | Revaluation of the contingent consideration liability associated with the Company's 2011 acquisition of Bonnie Togs. | |
(c) | Costs associated with the closure of the Company's distribution facility in Hogansville, Georgia. | |
(d) | Costs associated with office consolidation including severance, relocation, accelerated depreciation, and other charges. | |
(e) | Costs incurred to exit the Company's retail business in Japan. Results for three fiscal quarters ended September 27, 2014 also reflect a favorable recovery on inventory. | |
(f) | In addition to the results provided in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements that present gross margin, SG&A, operating income, net income, and net income on a diluted share basis excluding the adjustments discussed above. The Company believes these adjustments provide a meaningful comparison of the Company’s results. The adjusted, non-GAAP financial measurements included in this earnings release should not be considered as an alternative to net income or as any other measurement of performance derived in accordance with GAAP. The adjusted, non-GAAP financial measurements are presented for informational purposes only and are not necessarily indicative of the Company’s future condition or results of operations. | |
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 December 28, 2013 | ||||||||||||||||||||||||
Gross | Operating | |||||||||||||||||||||||
Margin | SG&A | Income | Net Income | Diluted EPS | ||||||||||||||||||||
As reported (GAAP) | $ | 322.4 | $ | 258.8 | $ | 73.4 | $ | 42.7 | $ | 0.78 | ||||||||||||||
Office consolidation costs (a) | — | (9.2 | ) | 9.2 | 5.8 | 0.11 | ||||||||||||||||||
Amortization of tradenames (b) | — | (6.3 | ) | 6.3 | 4.0 | 0.07 | ||||||||||||||||||
Japan retail operations exit (c) | 1.1 | (3.0 | ) | 4.1 | 2.6 | 0.05 | ||||||||||||||||||
Revaluation of contingent consideration (d) | — | (0.5 | ) | 0.5 | 0.5 | 0.01 | ||||||||||||||||||
Facility-related closures (e) | — | (0.9 | ) | 0.9 | 0.6 | 0.01 | ||||||||||||||||||
As adjusted (f) | $ | 323.5 | $ | 238.9 | $ | 94.4 | $ | 56.2 | $ | 1.02 |
Fiscal year ended December 28, 2013 | ||||||||||||||||||||||||
Gross | Operating | |||||||||||||||||||||||
Margin | SG&A | Income | Net Income | Diluted EPS | ||||||||||||||||||||
As reported (GAAP) | $ | 1,095.4 | $ | 868.5 | $ | 264.2 | $ | 160.4 | $ | 2.75 | ||||||||||||||
Office consolidation costs (a) | — | (33.3 | ) | 33.3 | 21.0 | 0.36 | ||||||||||||||||||
Amortization of tradenames (b) | — | (13.6 | ) | 13.6 | 8.6 | 0.15 | ||||||||||||||||||
Revaluation of contingent consideration (d) | — | (2.8 | ) | 2.8 | 2.8 | 0.05 | ||||||||||||||||||
Japan retail operations exit (c) | 1.1 | (3.0 | ) | 4.1 | 2.6 | 0.04 | ||||||||||||||||||
Facility-related closures (e) | — | (1.9 | ) | 1.9 | 1.2 | 0.02 | ||||||||||||||||||
As adjusted (f) | $ | 1,096.4 | $ | 813.9 | $ | 319.8 | $ | 196.5 | $ | 3.37 |
(a) | Costs associated with office consolidation including severance, relocation, accelerated depreciation, and other charges. | |
(b) | Amortization of acquired H.W. Carter and Sons tradenames. | |
(c) | Costs incurred to exit the Company's retail business in Japan. | |
(d) | Revaluation of the contingent consideration liability associated with the Company's 2011 acquisition of Bonnie Togs. | |
(e) | Costs associated with the closure of the Company's distribution facility in Hogansville, Georgia. | |
(f) | In addition to the results provided in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements that present gross margin, SG&A, operating income, net income, and net income on a diluted share basis excluding the adjustments discussed above. The Company believes these adjustments provide a meaningful comparison of the Company’s results. The adjusted, non-GAAP financial measurements included in this earnings release should not be considered as an alternative to net income or as any other measurement of performance derived in accordance with GAAP. The adjusted, non-GAAP financial measurements are presented for informational purposes only and are not necessarily indicative of the Company’s future condition or results of operations. | |
Note: Results may not be additive due to rounding. |
||
CARTER’S, INC. | ||||||||||||||||||||
RECONCILIATION OF NET INCOME ALLOCABLE TO COMMON SHAREHOLDERS | ||||||||||||||||||||
(unaudited) |
||||||||||||||||||||
Fiscal quarter ended | Three fiscal quarters ended | |||||||||||||||||||
September 27, | September 28, | September 27, | September 28, | |||||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||||||
Weighted-average number of common and common equivalent shares outstanding: | ||||||||||||||||||||
Basic number of common shares outstanding | 52,356,122 | 56,908,631 | 52,788,217 | 57,982,401 | ||||||||||||||||
Dilutive effect of equity awards | 470,842 | 531,514 | 476,893 | 614,045 | ||||||||||||||||
Diluted number of common and common equivalent shares outstanding | 52,826,964 | 57,440,145 | 53,265,110 | 58,596,446 | ||||||||||||||||
As reported on a GAAP Basis: |
||||||||||||||||||||
Basic net income per common share: | ||||||||||||||||||||
Net income | $ | 65,886 | $ | 56,571 | $ | 126,079 | $ | 117,659 | ||||||||||||
Income allocated to participating securities | (887 | ) | (759 | ) | (1,706 | ) | (1,566 | ) | ||||||||||||
Net income available to common shareholders | $ | 64,999 | $ | 55,812 | $ | 124,373 | $ | 116,093 | ||||||||||||
Basic net income per common share | $ | 1.24 | $ | 0.98 | $ | 2.36 | $ | 2.00 | ||||||||||||
Diluted net income per common share: | ||||||||||||||||||||
Net income | $ | 65,886 | $ | 56,571 | $ | 126,079 | $ | 117,659 | ||||||||||||
Income allocated to participating securities | (880 | ) | (753 | ) | (1,695 | ) | (1,553 | ) | ||||||||||||
Net income available to common shareholders | $ | 65,006 | $ | 55,818 | $ | 124,384 | $ | 116,106 | ||||||||||||
Diluted net income per common share | $ | 1.23 | $ | 0.97 | $ | 2.34 | $ | 1.98 | ||||||||||||
As adjusted (a): |
||||||||||||||||||||
Basic net income per common share: | ||||||||||||||||||||
Net income | $ | 67,933 | $ | 64,993 | $ | 140,919 | $ | 140,371 | ||||||||||||
Income allocated to participating securities | (914 | ) | (873 | ) | (1,910 | ) | (1,871 | ) | ||||||||||||
Net income available to common shareholders | $ | 67,019 | $ | 64,120 | $ | 139,009 | $ | 138,500 | ||||||||||||
Basic net income per common share | $ | 1.28 | $ | 1.13 | $ | 2.63 | $ | 2.39 | ||||||||||||
Diluted net income per common share: | ||||||||||||||||||||
Net income | $ | 67,933 | $ | 64,993 | $ | 140,919 | $ | 140,371 | ||||||||||||
Income allocated to participating securities | (907 | ) | (866 | ) | (1,897 | ) | (1,854 | ) | ||||||||||||
Net income available to common shareholders | $ | 67,026 | $ | 64,127 | $ | 139,022 | $ | 138,517 | ||||||||||||
Diluted net income per common share | $ | 1.27 | $ | 1.12 | $ | 2.61 | $ | 2.36 |
(a) | In addition to the results provided in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements that present per share data excluding the adjustments discussed above. The Company has excluded $2.0 million and $14.8 million in after-tax expenses from these results for the fiscal quarter and three fiscal quarters ended September 27, 2014, respectively. 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. | |
RECONCILIATION OF U.S. GAAP AND NON-GAAP INFORMATION
(unaudited)
The following table provides a reconciliation of EBITDA and adjusted EBITDA for the periods indicated to net income, which is the most directly comparable financial measure presented in accordance with GAAP:
Four fiscal | |||||||||||||||||||||||
Fiscal quarter ended | Three fiscal quarters ended | quarters ended | |||||||||||||||||||||
September 27, | September 28, | September 27, | September 28, | September 27, | |||||||||||||||||||
2014 | 2013 | 2014 | 2013 | 2014 | |||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||
Net income | $ | 65.9 | $ | 56.6 | $ | 126.1 | $ | 117.7 | $ | 168.8 | |||||||||||||
Interest expense | 6.8 | 4.1 | 20.6 | 6.7 | 27.4 | ||||||||||||||||||
Interest income | — | (0.1 | ) | (0.3 | ) | (0.5 | ) | (0.5 | ) | ||||||||||||||
Tax expense | 36.5 | 30.6 | 71.2 | 65.9 | 94.4 | ||||||||||||||||||
Depreciation and amortization | 15.4 | 17.4 | 57.0 | 43.3 | 82.2 | ||||||||||||||||||
EBITDA | $ | 124.6 | $ | 108.5 | $ | 274.6 | $ | 233.0 | $ | 372.3 | |||||||||||||
Adjustments to EBITDA | |||||||||||||||||||||||
Office consolidation costs (a) | $ | — | $ | 5.3 | $ | 6.5 | $ | 20.9 | $ | 15.0 | |||||||||||||
Revaluation of contingent consideration (b) | 0.4 | 0.5 | 0.9 | 2.3 | 1.4 | ||||||||||||||||||
Facility-related closures (c) | 0.2 | 0.3 | 0.9 | 0.5 | 1.5 | ||||||||||||||||||
Japan retail operations exit (d) | — | — | (0.3 | ) | — | 3.8 | |||||||||||||||||
Adjusted EBITDA | $ | 125.3 | $ | 114.6 | $ | 282.6 | $ | 256.9 | $ | 393.9 |
(a) | Costs associated with office consolidation including severance, relocation, and other charges. 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 associated with the closure of the Company's distribution facility in Hogansville, Georgia. These amounts exclude costs related to accelerated depreciation as such amounts are included in the total of depreciation and amortization above. | |
(d) | Costs incurred to exit the Company's retail business in Japan. First three fiscal quarters and four fiscal quarters ended September 27, 2014 also reflect a favorable recovery of inventory. 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 GAAP. We define EBITDA as net income before interest, income taxes and depreciation and amortization. Adjusted EBITDA is EBITDA adjusted for the items described in the footnotes (a) - (d) 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