Carter’s, Inc. Reports Third Quarter Fiscal 2015 Results
-
Net Sales
$850 Million , Up 6% -
Operating Profit
$130 Million , Up 18%; Adjusted Operating Profit$131 Million , Up 16% -
Diluted EPS
$1.51 , Up 22%; Adjusted Diluted EPS$1.52 , Up 20% - Company Reaffirms Fiscal 2015 Adjusted Diluted EPS Growth Outlook of 13% - 15%
“We continued to outperform the market, with good growth in sales and
earnings in the third quarter,” said
Consolidated Results
Third Quarter of Fiscal 2015 compared to Third Quarter of Fiscal 2014
Net
sales increased
Operating income in the third quarter of fiscal 2015 increased
Net income in the third quarter of fiscal 2015 increased
First Three Quarters of Fiscal 2015 compared to First Three Quarters
of Fiscal 2014
Net sales increased
Operating income in the first three quarters of fiscal 2015 increased
Net income in the first three quarters of fiscal 2015 increased
Cash flow from operations in the first three quarters of fiscal 2015 was
See the “Reconciliation of GAAP to Adjusted Results” section of this release for additional disclosures and reconciliations regarding non-GAAP measures.
Note on Net Sales vs. Comparable Sales (52 vs. 53 Week Calendars)
The Company's fiscal 2015 results will include 52 weeks compared to 53 weeks in fiscal 2014 (a 13 week fourth quarter in 2015 versus a 14 week fourth quarter in 2014). This change in weeks will impact the comparability of results for the fourth quarter and fiscal year 2015 compared to fiscal 2014. In the following segment discussions the net sales amounts and related comparisons are based on the Company's reported fiscal 2015 and 2014 calendars. However, DTC, retail store, and eCommerce comparable sales are based on adjusted 2014 periods that have been aligned to the corresponding 13 and 39 week periods in fiscal 2015.
Carter’s Retail Segment Results
Third Quarter of Fiscal 2015 compared to Third Quarter of Fiscal 2014
Carter’s
retail segment sales increased
In the third quarter of fiscal 2015, the Company opened 15 Carter’s
retail stores in
First Three Quarters of Fiscal 2015 compared to First Three Quarters
of Fiscal 2014
Carter’s retail segment sales increased
In the first three quarters of fiscal 2015, the Company opened 48 Carter’s
retail stores in
Carter’s Wholesale Segment Results
Third Quarter of Fiscal 2015 compared to Third Quarter of Fiscal 2014
Carter’s
wholesale segment sales increased
First Three Quarters of Fiscal 2015 compared to First Three Quarters
of Fiscal 2014
Carter’s wholesale segment sales
increased
OshKosh Retail Segment Results
Third Quarter of Fiscal 2015 compared to Third Quarter of Fiscal 2014
OshKosh
retail segment sales increased
In the third quarter of fiscal 2015, the Company opened 12 OshKosh
retail stores in
First Three Quarters of Fiscal 2015 compared to First Three Quarters
of Fiscal 2014
OshKosh retail segment sales increased
In the first three quarters of fiscal 2015, the Company opened 36 OshKosh
retail stores in
OshKosh Wholesale Segment Results
Third Quarter of Fiscal 2015 compared to Third Quarter of Fiscal 2014
OshKosh
wholesale segment sales decreased
First Three Quarters of Fiscal 2015 compared to First Three Quarters
of Fiscal 2014
OshKosh wholesale segment sales decreased
International Segment Results
Third Quarter of Fiscal 2015 compared to Third Quarter of Fiscal 2014
International
segment sales increased
Changes in foreign currency exchange rates in the third quarter of
fiscal 2015 as compared to the third quarter of fiscal 2014 negatively
impacted international segment net sales in the third quarter of fiscal
2015 by
Canadian comparable retail stores sales increased 4.8%. In the third
quarter of fiscal 2015, the Company opened 7 retail stores in
First Three Quarters of Fiscal 2015 compared to First Three Quarters
of Fiscal 2014
International segment sales increased
Changes in foreign currency exchange rates in the first three quarters
of fiscal 2015 as compared to the first three quarters of fiscal 2014
negatively impacted international segment net sales in the first three
quarters of fiscal 2015 by
Canadian comparable retail stores sales increased 3.9% in the first
three quarters of fiscal 2015. In the first three quarters of fiscal
2015, the Company opened 16 retail stores in
Return of Capital
During the third quarter of fiscal 2015, the Company paid a cash
dividend of
During the third quarter of fiscal 2015, the Company repurchased and
retired 290,800 shares of its common stock for
In the first three quarters of fiscal 2015, the Company returned a total
of
2015 Business Outlook
As noted above, the Company’s fiscal 2015 results will include 52
weeks, compared to 53 weeks in fiscal 2014. The Company’s fourth
quarter fiscal 2015 results will include 13 weeks, compared to 14 weeks
in the fourth quarter of fiscal 2014. The Company estimates that the
additional week in fiscal 2014 contributed approximately
For the fourth quarter of fiscal 2015, the Company projects net sales to
decline approximately 2% compared to the fourth quarter of fiscal 2014
and adjusted diluted earnings per share in the range of
For fiscal 2015, the Company projects net sales to increase
approximately 4% over fiscal 2014 and adjusted diluted earnings per
share to increase approximately 13% to 15% compared to adjusted diluted
earnings per share of
Conference Call
The Company will hold a conference call with investors to discuss third
quarter fiscal 2015 results and its business outlook on
About Carter’s, Inc.
Carter’s, Inc. is the largest branded marketer in
Cautionary Language
This press release contains forward-looking statements within the
meaning of the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995 relating to our future performance,
including, without limitation, statements with respect to our
anticipated financial results for the fourth quarter of fiscal 2015 and
fiscal year 2015, or any other future period, assessment of our
performance and financial position, and drivers of our 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 our
most recently filed Annual Report on Form 10-K and other reports filed
with the
CARTER’S, INC. |
|||||||||||||||||||||
Fiscal quarter ended | Three fiscal quarters ended | ||||||||||||||||||||
October 3, 2015 |
September 27, 2014 |
October 3, 2015 |
September 27, 2014 |
||||||||||||||||||
Net sales | $ | 849,806 | $ | 798,936 | $ | 2,147,335 | $ | 2,024,645 | |||||||||||||
Cost of goods sold | 502,267 | 477,730 | 1,252,849 | 1,196,237 | |||||||||||||||||
Gross profit | 347,539 | 321,206 | 894,486 | 828,408 | |||||||||||||||||
Selling, general, and administrative expenses | 230,017 | 221,939 | 650,496 | 638,349 | |||||||||||||||||
Royalty income | (12,699 | ) | (11,190 | ) | (32,688 | ) | (29,276 | ) | |||||||||||||
Operating income | 130,221 | 110,457 | 276,678 | 219,335 | |||||||||||||||||
Interest expense | 6,907 | 6,843 | 20,534 | 20,623 | |||||||||||||||||
Interest income | (91 | ) | (45 | ) | (385 | ) | (317 | ) | |||||||||||||
Other (income) expense, net | (622 | ) | 1,311 | (560 | ) | 1,718 | |||||||||||||||
Income before income taxes | 124,027 | 102,348 | 257,089 | 197,311 | |||||||||||||||||
Provision for income taxes | 44,701 | 36,462 | 91,866 | 71,232 | |||||||||||||||||
Net income | $ | 79,326 | $ | 65,886 | $ | 165,223 | $ | 126,079 | |||||||||||||
Basic net income per common share | $ | 1.52 | $ | 1.24 | $ | 3.15 | $ | 2.36 | |||||||||||||
Diluted net income per common share | $ | 1.51 | $ | 1.23 | $ | 3.12 | $ | 2.34 | |||||||||||||
Dividend declared and paid per common share | $ | 0.22 | $ | 0.19 | $ | 0.66 | $ | 0.57 |
CARTER’S, INC. |
||||||||||||||||||||||||||||||
Fiscal quarter ended | Three fiscal quarters ended | |||||||||||||||||||||||||||||
October 3, 2015 |
% of Sales |
September 27, 2014 |
% of Sales |
October 3, 2015 |
% of Sales |
September 27, 2014 |
% of Sales |
|||||||||||||||||||||||
Net sales: | ||||||||||||||||||||||||||||||
Carter’s Wholesale | $ | 343,555 | 40.4 | % | $ | 309,772 | 38.8 | % | $ | 824,600 | 38.4 | % | $ | 781,460 | 38.6 | % | ||||||||||||||
Carter’s Retail (a) | 294,928 | 34.7 | % | 281,455 | 35.2 | % | 799,635 | 37.2 | % | 745,473 | 36.8 | % | ||||||||||||||||||
Total Carter’s | 638,483 | 75.1 | % | 591,227 | 74.0 | % | 1,624,235 | 75.6 | % | 1,526,933 | 75.4 | % | ||||||||||||||||||
OshKosh Retail (a) | 98,292 | 11.6 | % | 91,427 | 11.4 | % | 244,787 | 11.4 | % | 222,500 | 11.0 | % | ||||||||||||||||||
OshKosh Wholesale | 18,794 | 2.2 | % | 25,107 | 3.1 | % | 49,151 | 2.3 | % | 52,342 | 2.6 | % | ||||||||||||||||||
Total OshKosh | 117,086 | 13.8 | % | 116,534 | 14.5 | % | 293,938 | 13.7 | % | 274,842 | 13.6 | % | ||||||||||||||||||
International (b) | 94,237 | 11.1 | % | 91,175 | 11.5 | % | 229,162 | 10.7 | % | 222,870 | 11.0 | % | ||||||||||||||||||
Total net sales | $ | 849,806 | 100.0 | % | $ | 798,936 | 100.0 | % | $ | 2,147,335 | 100.0 | % | $ | 2,024,645 | 100.0 | % | ||||||||||||||
Operating income: |
% of Segment Net Sales |
% of Segment Net Sales |
% of Segment Net Sales |
% of Segment Net Sales |
||||||||||||||||||||||||||
Carter’s Wholesale | $ | 74,347 | 21.6 | % | $ | 55,762 | 18.0 | % | $ | 172,485 | 20.9 | % | $ | 133,489 | 17.1 | % | ||||||||||||||
Carter’s Retail (a) | 51,733 | 17.5 | % | 54,501 | 19.4 | % | 134,557 | 16.8 | % | 137,659 | 18.5 | % | ||||||||||||||||||
Total Carter’s | 126,080 | 19.7 | % | 110,263 | 18.6 | % | 307,042 | 18.9 | % | 271,148 | 17.8 | % | ||||||||||||||||||
OshKosh Retail (a) | 6,171 | 6.3 | % | 5,300 | 5.8 | % | 3,396 | 1.4 | % | (883 | ) | (0.4 | )% | |||||||||||||||||
OshKosh Wholesale | 4,487 | 23.9 | % | 2,240 | 8.9 | % | 9,715 | 19.8 | % | 5,125 | 9.8 | % | ||||||||||||||||||
Total OshKosh | 10,658 | 9.1 | % | 7,540 | 6.5 | % | 13,111 | 4.5 | % | 4,242 | 1.5 | % | ||||||||||||||||||
International (b)(c) |
18,220 | 19.3 | % | 15,896 | 17.4 | % | 30,967 | 13.5 | % | 27,039 | 12.1 | % | ||||||||||||||||||
Corporate expenses (d)(e) |
(24,737 | ) | (23,242 | ) | (74,442 | ) | (83,094 | ) | ||||||||||||||||||||||
Total operating income | $ | 130,221 | 15.3 | % | $ | 110,457 | 13.8 | % | $ | 276,678 | 12.9 | % | $ | 219,335 | 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 related to the Company’s 2011 acquisition of Bonnie Togs of approximately $1.9 million for the three-fiscal-quarter period ended October 3, 2015, and $0.4 million and $0.9 million for the fiscal quarter and the three-fiscal-quarter period ended September 27, 2014, respectively. Also includes expenses of approximately $0.5 million for the three quarters of fiscal 2014, related to the Company's exit from Japan retail operations. |
||||||||||||||||||||||||||||||
(d) Corporate expenses include expenses related to incentive compensation, stock-based compensation, executive management, severance and relocation, finance, building occupancy, information technology, legal, consulting and audit fees. |
||||||||||||||||||||||||||||||
(e) Includes the following charges: |
Fiscal quarter ended | Three fiscal quarters ended | ||||||||||||||||
(dollars in millions) |
October 3, 2015 |
September 27, 2014 |
October 3, 2015 |
September 27, 2014 |
|||||||||||||
Closure of distribution facility in Hogansville, GA (1) | $ | — | $ | 0.2 | $ | — | $ | 0.9 | |||||||||
Office consolidation costs | $ | — | $ | — | $ | — | $ | 6.6 | |||||||||
Amortization of tradenames | $ | 1.0 | $ | 2.3 | $ | 5.4 | $ | 14.2 | |||||||||
(1) Continuing operating costs associated with the closure of the Company’s distribution facility in Hogansville, Georgia. This facility was sold in December 2014. |
CARTER’S, INC. |
||||||||||||||||
October 3, 2015 |
January 3, 2015 |
September 27, 2014 |
||||||||||||||
ASSETS | ||||||||||||||||
Current assets: | ||||||||||||||||
Cash and cash equivalents | $ | 288,260 | $ | 340,638 | $ | 133,646 | ||||||||||
Accounts receivable, net | 246,565 | 184,563 | 232,478 | |||||||||||||
Finished goods inventories | 511,520 | 444,844 | 519,416 | |||||||||||||
Prepaid expenses and other current assets | 37,260 | 34,788 | 31,258 | |||||||||||||
Deferred income taxes | 34,895 | 36,625 | 38,569 | |||||||||||||
Total current assets | 1,118,500 | 1,041,458 | 955,367 | |||||||||||||
Property, plant, and equipment, net of accumulated depreciation of $276,230, $245,011, and $245,778 | 361,305 | 333,097 | 332,875 | |||||||||||||
Tradenames and other intangibles, net | 311,842 | 317,297 | 316,046 | |||||||||||||
Goodwill | 176,633 | 181,975 | 184,196 | |||||||||||||
Deferred debt issuance costs, net | 7,235 | 6,677 | 7,043 | |||||||||||||
Other assets | 12,525 | 12,592 | 11,214 | |||||||||||||
Total assets | $ | 1,988,040 | $ | 1,893,096 | $ | 1,806,741 | ||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||||
Current liabilities: | ||||||||||||||||
Accounts payable | $ | 173,594 | $ | 150,243 | $ | 117,329 | ||||||||||
Other current liabilities | 105,199 | 97,728 | 100,473 | |||||||||||||
Total current liabilities | 278,793 | 247,971 | 217,802 | |||||||||||||
Long-term debt | 585,278 | 586,000 | 586,000 | |||||||||||||
Deferred income taxes | 119,499 | 121,536 | 113,173 | |||||||||||||
Other long-term liabilities | 161,527 | 150,905 | 138,185 | |||||||||||||
Total liabilities | 1,145,097 | 1,106,412 | 1,055,160 | |||||||||||||
Commitments and contingencies | ||||||||||||||||
Stockholders' equity: | ||||||||||||||||
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at October 3, 2015, January 3, 2015, and September 27, 2014 | — | — | — | |||||||||||||
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 52,076,784, 52,712,193, and 52,977,519 shares issued and outstanding at October 3, 2015, January 3, 2015 and September 27, 2014, respectively | 521 | 527 | 530 | |||||||||||||
Additional paid-in capital | — | — | — | |||||||||||||
Accumulated other comprehensive loss | (33,480 | ) | (23,037 | ) | (13,627 | ) | ||||||||||
Retained earnings | 875,902 | 809,194 | 764,678 | |||||||||||||
Total stockholders' equity | 842,943 | 786,684 | 751,581 | |||||||||||||
Total liabilities and stockholders' equity | $ | 1,988,040 | $ | 1,893,096 | $ | 1,806,741 |
CARTER’S, INC. |
|||||||||||
Three fiscal quarters ended | |||||||||||
October 3, 2015 |
September 27, 2014 |
||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 165,223 | $ | 126,079 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 44,187 | 42,831 | |||||||||
Amortization of tradenames | 5,422 | 14,157 | |||||||||
Accretion of contingent consideration | 809 | 900 | |||||||||
Amortization of debt issuance costs | 1,246 | 1,144 | |||||||||
Non-cash stock-based compensation expense | 13,304 | 13,883 | |||||||||
Unrealized foreign currency exchange loss, net | 221 | — | |||||||||
Income tax benefit from stock-based compensation | (7,963 | ) | (4,356 | ) | |||||||
Loss on disposal of property, plant, and equipment | 80 | 541 | |||||||||
Deferred income taxes | (1,801 | ) | (8,963 | ) | |||||||
Effect of changes in operating assets and liabilities: | |||||||||||
Accounts receivable | (61,108 | ) | (39,133 | ) | |||||||
Finished goods inventories | (73,724 | ) | (104,143 | ) | |||||||
Prepaid expenses and other assets | (3,144 | ) | 2,373 | ||||||||
Accounts payable and other liabilities | 63,282 | (20,386 | ) | ||||||||
Net cash provided by operating activities | 146,034 | 24,927 | |||||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (76,987 | ) | (83,634 | ) | |||||||
Proceeds from sale of property, plant, and equipment | 66 | 143 | |||||||||
Net cash used in investing activities | (76,921 | ) | (83,491 | ) | |||||||
Cash flows from financing activities: | |||||||||||
Payments of debt issuance costs | (1,495 | ) | (145 | ) | |||||||
Borrowings under secured revolving credit facility | 205,586 | — | |||||||||
Payments on secured revolving credit facility | (205,237 | ) | — | ||||||||
Repurchase of common stock | (78,339 | ) | (62,769 | ) | |||||||
Payment of contingent consideration | (7,572 | ) | (8,901 | ) | |||||||
Dividends paid | (34,617 | ) | (30,453 | ) | |||||||
Income tax benefit from stock-based compensation | 7,963 | 4,356 | |||||||||
Withholdings from vesting of restricted stock | (12,575 | ) | (4,472 | ) | |||||||
Proceeds from exercise of stock options | 5,743 | 7,771 | |||||||||
Net cash used in financing activities | (120,543 | ) | (94,613 | ) | |||||||
Effect of exchange rate changes on cash | (948 | ) | 277 | ||||||||
Net decrease in cash and cash equivalents | (52,378 | ) | (152,900 | ) | |||||||
Cash and cash equivalents, beginning of period | 340,638 | 286,546 | |||||||||
Cash and cash equivalents, end of period | $ | 288,260 | $ | 133,646 |
CARTER’S, INC. |
|||||||||||||||||||||||||||
Fiscal Quarter Ended October 3, 2015 | |||||||||||||||||||||||||||
Gross Margin |
% Net Sales |
SG&A |
% Net Sales |
Operating Income |
% Net Sales |
Net Income |
Diluted EPS |
||||||||||||||||||||
As reported (GAAP) | $ | 347.5 | 40.9 | % | $ | 230.0 | 27.1 | % | $ | 130.2 | 15.3 | % | $ | 79.3 | $ | 1.51 | |||||||||||
Amortization of tradenames (a) | — | (1.0 | ) | 1.0 | 0.6 | 0.01 | |||||||||||||||||||||
As adjusted (b) | $ | 347.5 | 40.9 | % | $ | 229.0 | 27.0 | % | $ | 131.2 | 15.4 | % | $ | 79.9 | $ | 1.52 | |||||||||||
Three Fiscal Quarters Ended October 3, 2015 | |||||||||||||||||||||||||||
Gross Margin |
% Net Sales |
SG&A |
% Net Sales |
Operating Income |
% Net Sales |
Net Income |
Diluted EPS |
||||||||||||||||||||
As reported (GAAP) | $ | 894.5 | 41.7 | % | $ | 650.5 | 30.3 | % | $ | 276.7 | 12.9 | % | $ | 165.2 | $ | 3.12 | |||||||||||
Amortization of tradenames (a) | — | (5.3 | ) | 5.3 | 3.3 | 0.06 | |||||||||||||||||||||
Revaluation of contingent consideration (c) | — | (1.9 | ) | 1.9 | 1.9 | 0.04 | |||||||||||||||||||||
As adjusted (b) | $ | 894.5 | 41.7 | % | $ | 643.3 | 30.0 | % | $ | 283.9 | 13.2 | % | $ | 170.4 | $ | 3.22 | |||||||||||
Fiscal Quarter Ended September 27, 2014 | |||||||||||||||||||||||||||
Gross Margin |
% Net Sales |
SG&A |
% Net Sales |
Operating Income |
% Net Sales |
Net Income |
Diluted EPS |
||||||||||||||||||||
As reported (GAAP) | $ | 321.2 | 40.2 | % | $ | 221.9 | 27.8 | % | $ | 110.5 | 13.8 | % | $ | 65.9 | $ | 1.23 | |||||||||||
Amortization of tradenames (a) | — | (2.3 | ) | 2.3 | 1.5 | 0.03 | |||||||||||||||||||||
Revaluation of contingent consideration (c) | — | (0.4 | ) | 0.4 | 0.4 | 0.01 | |||||||||||||||||||||
Closure of distribution facility (Hogansville, GA) | — | (0.2 | ) | 0.2 | 0.1 | — | |||||||||||||||||||||
As adjusted (b) | $ | 321.2 | 40.2 | % | $ | 219.0 | 27.4 | % | $ | 113.4 | 14.2 | % | $ | 67.9 | $ | 1.27 | |||||||||||
Three Fiscal Quarters Ended September 27, 2014 | |||||||||||||||||||||||||||
Gross Margin |
% Net Sales |
SG&A |
% Net Sales |
Operating Income |
% Net Sales |
Net Income |
Diluted EPS |
||||||||||||||||||||
As reported (GAAP) | $ | 828.4 | 40.9 | % | $ | 638.3 | 31.5 | % | $ | 219.3 | 10.8 | % | $ | 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 (c) | — | (0.9 | ) | 0.9 | 0.9 | 0.02 | |||||||||||||||||||||
Closure of distribution facility (Hogansville, GA) | — | (0.9 | ) | 0.9 | 0.6 | 0.01 | |||||||||||||||||||||
Japan retail operations exit | (1.0 | ) | (1.5 | ) | 0.5 | 0.3 | 0.01 | ||||||||||||||||||||
As adjusted (b) | $ | 827.4 | 40.9 | % | $ | 614.3 | 30.3 | % | $ | 242.4 | 12.0 | % | $ | 140.9 | $ | 2.61 | |||||||||||
(a) Amortization of H.W. Carter and Sons tradenames acquired in 2013. |
|||||||||||||||||||||||||||
(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. 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) Revaluation of the contingent consideration liability associated with the Company’s acquisition of Bonnie Togs in 2011. |
|||||||||||||||||||||||||||
(d) Costs associated with office consolidation including severance, relocation, accelerated depreciation, and other charges. |
|||||||||||||||||||||||||||
Note: Results may not be additive due to rounding. |
CARTER’S, INC. |
||||||||||||||||||
Fiscal quarter ended January 3, 2015 (14 weeks) |
||||||||||||||||||
Gross Margin |
SG&A |
Operating Income |
Net Income |
Diluted EPS |
||||||||||||||
As reported (GAAP) | $ | 356.0 | $ | 251.9 | $ | 114.0 | $ | 68.6 | $ | 1.29 | ||||||||
Amortization of tradenames (a) | — | (2.3 | ) | 2.3 | 1.5 | 0.03 | ||||||||||||
Japan retail operations exit | — | (0.1 | ) | 0.1 | — | — | ||||||||||||
Revaluation of contingent consideration (b) | — | (0.4 | ) | 0.4 | 0.4 | 0.01 | ||||||||||||
Closure of distribution facility (Hogansville, GA) | — | (0.1 | ) | 0.1 | — | — | ||||||||||||
As adjusted (c) | $ | 356.0 | $ | 249.0 | $ | 116.9 | $ | 70.6 | $ | 1.32 | ||||||||
Fiscal year ended January 3, 2015 (53 weeks) | ||||||||||||||||||
Gross Margin |
SG&A |
Operating Income |
Net Income |
Diluted EPS |
||||||||||||||
As reported (GAAP) | $ | 1,184.4 | $ | 890.3 | $ | 333.3 | $ | 194.7 | $ | 3.62 | ||||||||
Amortization of tradenames (a) | — | (16.4 | ) | 16.4 | 10.4 | 0.19 | ||||||||||||
Office consolidation costs (d) | — | (6.6 | ) | 6.6 | 4.2 | 0.08 | ||||||||||||
Revaluation of contingent consideration (b) | — | (1.3 | ) | 1.3 | 1.3 | 0.03 | ||||||||||||
Closure of distribution facility (Hogansville, GA) | — | (0.9 | ) | 0.9 | 0.6 | 0.01 | ||||||||||||
Japan retail operations exit | (1.0 | ) | (1.5 | ) | 0.5 | 0.3 | 0.01 | |||||||||||
As adjusted (c) | $ | 1,183.4 | $ | 863.3 | $ | 359.3 | $ | 211.5 | $ | 3.93 | ||||||||
(a) Amortization of H.W. Carter and Sons tradenames acquired in 2013. |
||||||||||||||||||
(b) Revaluation of the contingent consideration liability associated with the Company’s acquisition of Bonnie Togs in 2011. |
||||||||||||||||||
(c) In addition to the results provided in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements that present gross margin, SG&A, operating income, net income, and net income on a diluted share basis excluding the adjustments discussed above. The Company believes these adjustments provide a meaningful comparison of the Company’s results. The adjusted, non-GAAP financial measurements included in this earnings release should not be considered as an alternative to net income or as any other measurement of performance derived in accordance with GAAP. The adjusted, non-GAAP financial measurements are presented for informational purposes only and are not necessarily indicative of the Company’s future condition or results of operations. |
||||||||||||||||||
(d) Costs associated with office consolidation including severance, relocation, accelerated depreciation, and other charges. |
||||||||||||||||||
Note: Results may not be additive due to rounding. |
CARTER’S, INC. |
||||||||||||||||||
Fiscal quarter ended | Three fiscal quarters ended | |||||||||||||||||
October 3, 2015 |
September 27, 2014 |
October 3, 2015 |
September 27, 2014 |
|||||||||||||||
Weighted-average number of common and common equivalent shares outstanding: | ||||||||||||||||||
Basic number of common shares outstanding | 51,740,523 | 52,356,122 | 51,960,041 | 52,788,217 | ||||||||||||||
Dilutive effect of equity awards | 507,815 | 470,842 | 512,861 | 476,893 | ||||||||||||||
Diluted number of common and common equivalent shares outstanding | 52,248,338 | 52,826,964 | 52,472,902 | 53,265,110 | ||||||||||||||
As reported on a GAAP Basis: |
||||||||||||||||||
Basic net income per common share: | ||||||||||||||||||
Net income | $ | 79,326 | $ | 65,886 | $ | 165,223 | $ | 126,079 | ||||||||||
Income allocated to participating securities | (675 | ) | (887 | ) | (1,557 | ) | (1,706 | ) | ||||||||||
Net income available to common shareholders | $ | 78,651 | $ | 64,999 | $ | 163,666 | $ | 124,373 | ||||||||||
Basic net income per common share | $ | 1.52 | $ | 1.24 | $ | 3.15 | $ | 2.36 | ||||||||||
Diluted net income per common share: | ||||||||||||||||||
Net income | $ | 79,326 | $ | 65,886 | $ | 165,223 | $ | 126,079 | ||||||||||
Income allocated to participating securities | (669 | ) | (880 | ) | (1,545 | ) | (1,695 | ) | ||||||||||
Net income available to common shareholders | $ | 78,657 | $ | 65,006 | $ | 163,678 | $ | 124,384 | ||||||||||
Diluted net income per common share | $ | 1.51 | $ | 1.23 | $ | 3.12 | $ | 2.34 | ||||||||||
As adjusted (a): |
||||||||||||||||||
Basic net income per common share: | ||||||||||||||||||
Net income | $ | 79,925 | $ | 67,933 | $ | 170,443 | $ | 140,919 | ||||||||||
Income allocated to participating securities | (681 | ) | (914 | ) | (1,607 | ) | (1,910 | ) | ||||||||||
Net income available to common shareholders | $ | 79,244 | $ | 67,019 | $ | 168,836 | $ | 139,009 | ||||||||||
Basic net income per common share | $ | 1.53 | $ | 1.28 | $ | 3.25 | $ | 2.63 | ||||||||||
Diluted net income per common share: | ||||||||||||||||||
Net income | $ | 79,925 | $ | 67,933 | $ | 170,443 | $ | 140,919 | ||||||||||
Income allocated to participating securities | (675 | ) | (907 | ) | (1,595 | ) | (1,897 | ) | ||||||||||
Net income available to common shareholders | $ | 79,250 | $ | 67,026 | $ | 168,848 | $ | 139,022 | ||||||||||
Diluted net income per common share | $ | 1.52 | $ | 1.27 | $ | 3.22 | $ | 2.61 | ||||||||||
(a) In addition to the results provided in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements that present per share data excluding the adjustments discussed above. The Company has excluded 0.6 million and 5.2 million in after-tax expenses from these results for the fiscal quarter and three fiscal quarters ended October 3, 2015, respectively. 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. |
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, which is the most directly comparable financial measure presented in accordance with GAAP: |
|||||||||||||||||||||
Fiscal quarter ended | Three fiscal quarters ended | Four fiscal quarters ended | |||||||||||||||||||
October 3, 2015 | September 27, 2014 | October 3, 2015 | September 27, 2014 |
October 3, 2015 |
|||||||||||||||||
(dollars in millions) | |||||||||||||||||||||
Net income | $ | 79.3 | $ | 65.9 | $ | 165.2 | $ | 126.1 | $ | 233.8 | |||||||||||
Interest expense | 6.9 | 6.8 | 20.5 | 20.6 | 27.6 | ||||||||||||||||
Interest income | (0.1 | ) | — | (0.4 | ) | (0.3 | ) | (0.5 | ) | ||||||||||||
Income tax expense | 44.7 | 36.5 | 91.9 | 71.2 | 128.9 | ||||||||||||||||
Depreciation and amortization (a) | 14.8 | 15.4 | 49.6 | 57.0 | 67.5 | ||||||||||||||||
EBITDA | $ | 145.6 | $ | 124.6 | $ | 326.8 | $ | 274.6 | $ | 457.3 | |||||||||||
Adjustments to EBITDA | |||||||||||||||||||||
Office consolidation costs (b) (c) | $ | — | $ | — | $ | — | $ | 6.5 | $ | — | |||||||||||
Revaluation of contingent consideration (d) | — | 0.4 | 1.9 | 0.9 | 2.3 | ||||||||||||||||
Closure of distribution facility (Hogansville, GA) (c) | — | 0.2 | — | 0.9 | 0.1 | ||||||||||||||||
Japan retail operations exit (c) | — | — | — | (0.3 | ) | 0.1 | |||||||||||||||
Adjusted EBITDA | $ | 145.6 | $ | 125.3 | $ | 328.7 | $ | 282.6 | $ | 459.8 | |||||||||||
(a) Includes amortization of acquired tradenames. |
|||||||||||||||||||||
(b) Costs associated with office consolidation including severance, relocation, and other charges. |
|||||||||||||||||||||
(c) Amounts exclude costs related to accelerated depreciation as such amounts are included in the total of depreciation and amortization above. |
|||||||||||||||||||||
(d) Revaluation of the contingent consideration liability associated with the Company’s acquisition of Bonnie Togs in 2011. |
|||||||||||||||||||||
Note: Results may not be additive due to rounding. |
|||||||||||||||||||||
EBITDA and Adjusted EBITDA are supplemental financial measures that are not defined or prepared in accordance with GAAP. We define EBITDA as net income before interest, income taxes, and depreciation and amortization. Adjusted EBITDA is EBITDA adjusted for the items described in the footnotes (a) - (e) to the table above.
We present EBITDA and Adjusted EBITDA because we consider them important supplemental measures of our performance and believe they are frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry.
The use of EBITDA and Adjusted EBITDA instead of net income or cash flows from operations has limitations as an analytical tool, and you should not consider them in isolation, or as a substitute for analysis of our results as reported under GAAP. EBITDA and Adjusted EBITDA do not represent net income or cash flow from operations as those terms are defined by GAAP and do not necessarily indicate whether cash flows will be sufficient to fund cash needs. While EBITDA, Adjusted EBITDA and similar measures are frequently used as measures of operations and the ability to meet debt service requirements, these terms are not necessarily comparable to other similarly titled captions of other companies due to the potential inconsistencies in the method of calculation. EBITDA and Adjusted EBITDA do not reflect the impact of earnings or charges resulting from matters that we consider not to be indicative of our ongoing operations. Because of these limitations, EBITDA and Adjusted EBITDA should not be considered as discretionary cash available to us for working capital, debt service and other purposes.
View source version on businesswire.com: http://www.businesswire.com/news/home/20151029005656/en/
Source: Carter’s, Inc.
Carter’s, Inc.
Sean McHugh, 678-791-7615
Vice President &
Treasurer