Carter's, Inc. Reports Fourth Quarter and Fiscal 2013 Results
-
Fourth Quarter Net Sales
$770 Million , Up 12% -
Fourth Quarter EPS
$0.78 , Down 4%; Adjusted EPS$1.02 , Up 14% -
Fiscal 2013 Net Sales
$2.6 Billion , Up 11% -
Fiscal 2013 EPS
$2.75 , Up 2%; Adjusted EPS$3.37 , Up 18% -
Returned
$482 Million to Shareholders Via Share Repurchases and Dividends in 2013 -
Board of Directors Authorizes Quarterly Dividend Increase of 19% to
$0.19 Per Share
“Carter's achieved its 25th consecutive year of sales growth in 2013.
This performance reflects our focus on providing consumers with the best
value and experience in young children’s apparel, extending the reach of
our brands, and improving profitability,” said
Fourth Quarter of Fiscal 2013 compared to Fourth Quarter of Fiscal 2012
Consolidated net sales increased
Operating income in the fourth quarter of fiscal 2013 decreased
Net income in the fourth quarter of fiscal 2013 decreased
Business Segment Results (Fourth Quarter of Fiscal 2013 compared to Fourth Quarter of Fiscal 2012)
Carter’s Segments
Carter’s retail segment sales increased
Carter’s wholesale segment sales grew
OshKosh B’gosh Segments
OshKosh retail segment sales increased
OshKosh wholesale segment sales increased
International Segment
International segment sales increased
In the first quarter of 2013, we assumed control of retail operations in
Fiscal 2013 compared to Fiscal 2012
Consolidated net sales increased
Operating income in fiscal 2013 increased
Net income in fiscal 2013 decreased
Cash flow from operations in fiscal 2013 was
Business Segment Results (Fiscal 2013 compared to 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
Dividends
In the second, third and fourth quarters of fiscal 2013, the Company's
Board of Directors authorized quarterly cash dividends of
On
Future declarations of quarterly dividends and the establishment of related record and payment dates will be at the discretion of the Company’s Board of Directors based on a number of factors, including the Company's future financial performance and other considerations.
Stock Repurchase Activity
On
As previously disclosed, in
The ASR agreements were settled in
During the first three quarters of fiscal 2013, the Company repurchased
816,402 shares for
As of
2014 Business Outlook
For 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 12% to 15% compared to adjusted
diluted earnings per share of
For the first quarter of fiscal 2014, the Company projects net sales to
increase approximately 8% to 10% over the first quarter of fiscal 2013
and adjusted diluted earnings per share to decline approximately 10% to
15% compared to adjusted diluted earnings per share of
Conference Call
The Company will hold a conference call with investors to discuss fourth
quarter and 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 first 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 financial difficulties for one or more of our 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, 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 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 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) |
|||||||||||||||||||||
For the fiscal |
For the fiscal years ended | ||||||||||||||||||||
December 28, |
December 29, |
December 28, |
December 29, |
||||||||||||||||||
Net sales | $ | 769,655 | $ | 689,253 | $ | 2,638,711 | $ | 2,381,734 | |||||||||||||
Cost of goods sold | 447,232 | 399,364 | 1,543,332 | 1,443,786 | |||||||||||||||||
Gross profit | 322,423 | 289,889 | 1,095,379 | 937,948 | |||||||||||||||||
Selling, general, and administrative expenses | 258,841 | 222,049 | 868,480 | 713,211 | |||||||||||||||||
Royalty income | (9,812 | ) | (10,527 | ) | (37,252 | ) | (37,249 | ) | |||||||||||||
Operating income | 73,394 | 78,367 | 264,151 | 261,986 | |||||||||||||||||
Interest expense | 6,755 | 1,329 | 13,437 | 6,765 | |||||||||||||||||
Interest income | (147 | ) | (78 | ) | (669 | ) | (234 | ) | |||||||||||||
Other expense (income), net | 871 | 83 | 1,918 | 64 | |||||||||||||||||
Income before income taxes | 65,915 | 77,033 | 249,465 | 255,391 | |||||||||||||||||
Provision for income taxes | 23,167 | 28,341 | 89,058 | 94,241 | |||||||||||||||||
Net income | $ | 42,748 | $ | 48,692 | $ | 160,407 | $ | 161,150 | |||||||||||||
Basic net income per common share | $ | 0.78 | $ | 0.82 | $ | 2.78 | $ | 2.73 | |||||||||||||
Diluted net income per common share | $ | 0.78 | $ | 0.81 | $ | 2.75 | $ | 2.69 | |||||||||||||
CARTER’S, INC. | |||||||||||||||||||||||||||||||||||||
BUSINESS SEGMENT RESULTS | |||||||||||||||||||||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||||||||||||||
For the fiscal quarters ended | For the fiscal years ended | ||||||||||||||||||||||||||||||||||||
December 28, |
% of |
December 29, |
% of |
December 28, |
% of |
December 29, |
% of |
||||||||||||||||||||||||||||||
Net sales: |
|||||||||||||||||||||||||||||||||||||
Carter’s Wholesale | $ | 271,902 | 35.3 | % | $ | 261,860 | 38.0 | % | $ | 1,035,420 | 39.2 | % | $ | 981,445 | 41.2 | % | |||||||||||||||||||||
Carter’s Retail (a) | 295,333 | 38.4 | % | 255,145 | 37.0 | % | 954,160 | 36.2 | % | 818,909 | 34.4 | % | |||||||||||||||||||||||||
Total Carter’s | 567,235 | 73.7 | % | 517,005 | 75.0 | % | 1,989,580 | 75.4 | % | 1,800,354 | 75.6 | % | |||||||||||||||||||||||||
OshKosh Retail (a) | 95,649 | 12.4 | % | 88,984 | 12.9 | % | 289,311 | 11.0 | % | 283,343 | 11.9 | % | |||||||||||||||||||||||||
OshKosh Wholesale | 20,495 | 2.7 | % | 18,413 | 2.7 | % | 74,564 | 2.8 | % | 79,752 | 3.3 | % | |||||||||||||||||||||||||
Total OshKosh | 116,144 | 15.1 | % | 107,397 | 15.6 | % | 363,875 | 13.8 | % | 363,095 | 15.2 | % | |||||||||||||||||||||||||
International (b) | 86,276 | 11.2 | % | 64,851 | 9.4 | % | 285,256 | 10.8 | % | 218,285 | 9.2 | % | |||||||||||||||||||||||||
Total net sales | $ | 769,655 | 100.0 | % | $ | 689,253 | 100.0 | % | $ | 2,638,711 | 100.0 | % | $ | 2,381,734 | 100.0 | % | |||||||||||||||||||||
Operating income (loss): |
% of |
% of |
% of |
% of |
|||||||||||||||||||||||||||||||||
Carter’s Wholesale | $ | 47,314 | 17.4 | % | $ | 43,550 | 16.6 | % | $ | 185,501 | 17.9 | % | $ | 172,673 | 17.6 | % | |||||||||||||||||||||
Carter’s Retail (a) | 60,529 | 20.5 | % | 52,401 | 20.5 | % | 181,169 | 19.0 | % | 145,940 | 17.8 | % | |||||||||||||||||||||||||
Total Carter’s | 107,843 | 19.0 | % | 95,951 | 18.6 | % | 366,670 | 18.4 | % | 318,613 | 17.7 | % | |||||||||||||||||||||||||
OshKosh Retail (a) | 4,086 | 4.3 | % | 5,533 | 6.2 | % | (1,433 | ) | (0.5 | )% | (7,752 | ) | (2.7 | )% | |||||||||||||||||||||||
OshKosh Wholesale | 1,867 | 9.1 | % | 955 | 5.2 | % | 9,796 | 13.1 | % | 4,086 | 5.1 | % | |||||||||||||||||||||||||
Total OshKosh | 5,953 | 5.1 | % | 6,488 | 6.0 | % | 8,363 | 2.3 | % | (3,666 | ) | (1.0 | )% | ||||||||||||||||||||||||
International (b) (c) | 13,154 | 15.2 | % | 14,391 | 22.2 | % | 40,641 | 14.2 | % | 43,376 | 19.9 | % | |||||||||||||||||||||||||
Total segment operating income |
126,950 | 16.5 | % | 116,830 | 17.0 | % | 415,674 | 15.8 | % | 358,323 | 15.0 | % | |||||||||||||||||||||||||
Corporate expenses (d) (e) (f) | (53,556 | ) | (7.0 | )% | (38,463 | ) | (5.6 | )% | (151,523 | ) | (5.7 | )% | (96,337 | ) | (4.0 | )% | |||||||||||||||||||||
Total operating income | $ | 73,394 | 9.5 | % | $ | 78,367 | 11.4 | % | $ | 264,151 | 10.0 | % | $ | 261,986 | 11.0 | % | |||||||||||||||||||||
(a) Includes eCommerce results. |
|||||||||||||||||||||||||||||||||||||
(b) Net sales includes international retail, eCommerce, and wholesale sales. Operating income includes international licensing income. |
|||||||||||||||||||||||||||||||||||||
(c) Includes charges of $0.5 million and $2.8 million for the quarter and fiscal year ended December 28, 2013, respectively, and $0.7 million and $3.6 million for the quarter and fiscal year ended December 29, 2012, respectively, associated with the revaluation of the Company’s contingent consideration. Includes a charge of $4.1 million in both the quarter and fiscal year ended December 28, 2013, related to the Company's exit from retail operations in Japan. |
|||||||||||||||||||||||||||||||||||||
(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 | Fiscal years ended | |||||||||||||||||||
(dollars in millions) |
December 28, |
December 29, |
December 28, |
December 29, |
||||||||||||||||
Office consolidation costs | $ | 9.2 | $ | 6.4 | $ | 33.3 | $ | 6.4 | ||||||||||||
Amortization of H.W. Carter and Sons tradenames | $ | 6.3 | $ | — | $ | 13.6 | $ | — | ||||||||||||
Closure of distribution facility in Hogansville, GA | $ | 0.9 | $ | 0.4 | $ | 1.9 | $ | 3.1 | ||||||||||||
Certain prior year amounts have been reclassified for comparative purposes. |
||||||||||||||||||||
CARTER’S, INC. | |||||||||||
CONSOLIDATED BALANCE SHEETS | |||||||||||
(dollars in thousands, except for share data) |
|||||||||||
(unaudited) |
|||||||||||
December 28, |
December 29, |
||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents |
$ | 286,546 | $ | 382,236 | |||||||
Accounts receivable, net | 193,611 | 168,046 | |||||||||
Finished goods inventories, net | 417,754 | 349,530 | |||||||||
Prepaid expenses and other current assets | 35,157 | 22,216 | |||||||||
Deferred income taxes | 37,313 | 35,675 | |||||||||
Total current assets | 970,381 | 957,703 | |||||||||
Property, plant, and equipment, net | 307,885 | 170,110 | |||||||||
Tradenames | 330,258 | 306,072 | |||||||||
Goodwill | 186,077 | 189,749 | |||||||||
Deferred debt issuance costs, net | 8,088 | 2,878 | |||||||||
Other assets | 9,795 | 3,597 | |||||||||
Total assets | $ | 1,812,484 | $ | 1,630,109 | |||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | 164,010 | 149,625 | |||||||||
Other current liabilities | 105,129 | 94,610 | |||||||||
Total current liabilities | 269,139 | 244,235 | |||||||||
Long-term debt | 586,000 | 186,000 | |||||||||
Deferred income taxes | 121,434 | 114,341 | |||||||||
Other long-term liabilities | 135,180 | 100,054 | |||||||||
Total liabilities | 1,111,753 | 644,630 | |||||||||
Commitments and contingencies | |||||||||||
Stockholders’ equity: | |||||||||||
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at December 28, 2013 and December 29, 2012, respectively |
— | — | |||||||||
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 54,541,879 and 59,126,639 shares issued and outstanding at December 28, 2013 and December 29, 2012, respectively | 545 | 591 | |||||||||
Additional paid-in capital | 4,332 | 250,276 | |||||||||
Accumulated other comprehensive loss | (10,082 | ) | (11,205 | ) | |||||||
Retained earnings | 705,936 | 745,817 | |||||||||
Total stockholders’ equity | 700,731 | 985,479 | |||||||||
Total liabilities and stockholders’ equity | $ | 1,812,484 | $ | 1,630,109 | |||||||
CARTER’S, INC. | |||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOW | |||||||||||
(dollars in thousands) |
|||||||||||
(unaudited) |
|||||||||||
For the fiscal years ended |
|||||||||||
December 28, |
December 29, |
||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 160,407 | $ | 161,150 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 54,915 | 39,848 | |||||||||
Amortization of H.W. Carter and Sons tradenames | 13,588 | — | |||||||||
Non-cash revaluation of contingent consideration | 2,825 | 3,589 | |||||||||
Amortization of debt issuance costs | 1,049 | 877 | |||||||||
Non-cash stock-based compensation expense | 16,040 | 13,049 | |||||||||
Income tax benefit from stock-based compensation | (11,040 | ) | (2,760 | ) | |||||||
Loss on disposal of property, plant, and equipment | 272 | 802 | |||||||||
Deferred income taxes | 596 | (9,651 | ) | ||||||||
Effect of changes in operating assets and liabilities: | |||||||||||
Accounts receivable | (26,064 | ) | (10,200 | ) | |||||||
Inventories | (70,691 | ) | (1,790 | ) | |||||||
Prepaid expenses and other assets | (18,716 | ) | (6,004 | ) | |||||||
Accounts payable and other liabilities | 86,515 | 89,709 | |||||||||
Net cash provided by operating activities | 209,696 | 278,619 | |||||||||
Cash flows from investing activities: | |||||||||||
Capital expenditures | (182,525 | ) | (83,398 | ) | |||||||
Acquisition of tradenames | (38,007 | ) | — | ||||||||
Proceeds from sale of property, plant, and equipment | — | 6 | |||||||||
Net cash used in investing activities | (220,532 | ) | (83,392 | ) | |||||||
Cash flows from financing activities: | |||||||||||
Proceeds from senior notes | 400,000 | — | |||||||||
Payments of debt issue costs | (6,989 | ) | (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 | (27,715 | ) | — | ||||||||
Income tax benefit from stock-based compensation | 11,040 | 2,760 | |||||||||
Withholdings from vesting of restricted stock | (5,052 | ) | (2,846 | ) | |||||||
Proceeds from exercise of stock options | 12,912 | 5,685 | |||||||||
Net cash used in financing activities | (84,658 | ) | (46,317 | ) | |||||||
Effect of exchange rate changes on cash | (196 | ) | (168 | ) | |||||||
Net (decrease) increase in cash and cash equivalents | (95,690 | ) | 148,742 | ||||||||
Cash and cash equivalents, beginning of period | 382,236 | 233,494 | |||||||||
Cash and cash equivalents, end of period | $ | 286,546 | $ | 382,236 | |||||||
CARTER’S, INC. | |||||||||||||||||||||||||
RECONCILIATION OF GAAP TO ADJUSTED RESULTS | |||||||||||||||||||||||||
(dollars in millions, except earnings per share) |
|||||||||||||||||||||||||
Fiscal quarter ended December 28, 2013 | |||||||||||||||||||||||||
Gross Margin |
SG&A |
Operating |
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 H.W. Carter and Sons tradenames | — | (6.3 | ) | 6.3 | 4.0 | 0.07 | |||||||||||||||||||
Costs to exit retail operations in Japan | 1.1 | (3.0 | ) | 4.1 | 2.6 | 0.05 | |||||||||||||||||||
Closure of distribution facility in Hogansville, GA | — | (0.9 | ) | 0.9 | 0.6 | 0.01 | |||||||||||||||||||
Revaluation of contingent consideration (b) | — | (0.5 | ) | 0.5 | 0.5 | 0.01 | |||||||||||||||||||
As adjusted (c) | $ | 323.5 | $ | 238.9 | $ | 94.4 | $ | 56.2 | $ | 1.02 |
Fiscal year ended December 28, 2013 | |||||||||||||||||||||||||
Gross Margin | SG&A |
Operating |
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 H.W. Carter and Sons tradenames | — | (13.6 | ) | 13.6 | 8.6 | 0.15 | |||||||||||||||||||
Costs to exit retail operations in Japan | 1.1 | (3.0 | ) | 4.1 | 2.6 | 0.04 | |||||||||||||||||||
Closure of distribution facility in Hogansville, GA | — | (1.9 | ) | 1.9 | 1.2 | 0.02 | |||||||||||||||||||
Revaluation of contingent consideration (b) | — | (2.8 | ) | 2.8 | 2.8 | 0.05 | |||||||||||||||||||
As adjusted (c) | $ | 1,096.4 | $ | 813.9 | $ | 319.8 | $ | 196.5 | $ | 3.37 |
Fiscal quarter ended December 29, 2012 | |||||||||||||||||||||||||
Gross Margin |
SG&A |
Operating |
Net Income | Diluted EPS | |||||||||||||||||||||
As reported (GAAP) | $ | 289.9 | $ | 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 | |||||||||||||||||||
Closure of distribution facility in Hogansville, GA | — | (0.4 | ) | 0.4 | 0.3 | — | |||||||||||||||||||
As adjusted (c) | $ | 289.9 | $ | 214.6 | $ | 85.9 | $ | 53.7 | $ | 0.89 | |||||||||||||||
Fiscal year ended December 29, 2012 | |||||||||||||||||||||||||
Gross Margin | SG&A |
Operating |
Net Income |
Diluted EPS |
|||||||||||||||||||||
As reported (GAAP) | $ | 937.9 | $ | 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 | |||||||||||||||||||
Closure of distribution facility in Hogansville, GA | — | (3.1 | ) | 3.1 | 1.9 | 0.03 | |||||||||||||||||||
As adjusted (c) | $ | 937.9 | $ | 700.1 | $ | 275.1 | $ | 170.7 | $ | 2.85 | |||||||||||||||
(a) Costs associated with office consolidation including severance, relocation, accelerated depreciation and other charges. |
|||||||||||||||||||||||||
(b) Revaluation of the contingent consideration liability associated with the Company's 2011 acquisition of Bonnie Togs. |
|||||||||||||||||||||||||
(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 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) |
||||||||||||||||||||
Fiscal quarter ended March 31, 2013 | ||||||||||||||||||||
SG&A |
Operating |
Net Income |
Diluted EPS |
|||||||||||||||||
As reported (GAAP): | $ | 185.4 | $ | 66.9 | $ | 41.4 | $ | 0.69 | ||||||||||||
Office consolidation costs (a) | (8.0 | ) | 8.0 | 5.1 | 0.09 | |||||||||||||||
Revaluation of contingent consideration (b) | (0.9 | ) | 0.9 | 0.9 | 0.02 | |||||||||||||||
Closure of distribution facility in Hogansville, GA | (0.6 | ) | 0.6 | 0.4 | 0.01 | |||||||||||||||
As adjusted (c): | $ | 175.9 | $ | 76.4 | $ | 47.7 | $ | 0.79 | ||||||||||||
(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 June 2011 acquisition of Bonnie Togs. |
||||||||||||||||||||
(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 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 | |||||||||||||||||||||
For the fiscal |
For the fiscal years ended | ||||||||||||||||||||
December 28, |
December 29, |
December 28, |
December 29, |
||||||||||||||||||
Weighted-average number of common and common equivalent shares outstanding: | |||||||||||||||||||||
Basic number of common shares outstanding | 53,777,662 | 58,344,635 | 56,931,216 | 58,217,503 | |||||||||||||||||
Dilutive effect of equity awards | 516,242 | 871,669 | 590,951 | 851,684 | |||||||||||||||||
Diluted number of common and common equivalent shares outstanding | 54,293,904 | 59,216,304 | 57,522,167 | 59,069,187 | |||||||||||||||||
As reported on a GAAP Basis: |
|||||||||||||||||||||
(dollars in thousands, except per share data) |
|||||||||||||||||||||
Basic net income per common share: | |||||||||||||||||||||
Net income | $ |
42,748 |
$ |
48,692 |
$ |
160,407 |
$ |
161,150 |
|||||||||||||
Income allocated to participating securities |
(586 |
) |
(632 |
) |
(2,144 |
) |
(2,095 |
) | |||||||||||||
Net income available to common shareholders | $ |
42,162 |
$ |
48,060 |
$ |
158,263 |
$ |
159,055 |
|||||||||||||
Basic net income per common share | $ | 0.78 | $ | 0.82 | $ | 2.78 | $ | 2.73 | |||||||||||||
Diluted net income per common share: | |||||||||||||||||||||
Net income | $ |
42,748 |
$ |
48,692 |
$ |
160,407 |
$ |
161,150 |
|||||||||||||
Income allocated to participating securities |
(581 |
) |
(625 |
) |
(2,126 |
) |
(2,072 |
) | |||||||||||||
Net income available to common shareholders | $ |
42,167 |
$ |
48,067 |
$ |
158,281 |
$ |
159,078 |
|||||||||||||
Diluted net income per common share | $ | 0.78 | $ | 0.81 | $ | 2.75 | $ | 2.69 | |||||||||||||
As adjusted (a): |
|||||||||||||||||||||
(dollars in thousands, except per share data) |
|||||||||||||||||||||
Basic net income per common share: | |||||||||||||||||||||
Net income | $ |
56,160 |
$ |
53,669 |
$ |
196,532 |
$ |
170,717 |
|||||||||||||
Income allocated to participating securities |
(772 |
) |
(696 |
) |
(2,634 |
) |
(2,219 |
) | |||||||||||||
Net income available to common shareholders | $ |
55,388 |
$ |
52,973 |
$ |
193,898 |
$ |
168,498 |
|||||||||||||
Basic net income per common share | $ | 1.03 | $ | 0.91 | $ | 3.41 | $ | 2.89 | |||||||||||||
Diluted net income per common share: | |||||||||||||||||||||
Net income | $ |
56,160 |
$ |
53,669 |
$ |
196,532 |
$ |
170,717 |
|||||||||||||
Income allocated to participating securities |
(766 |
) |
(689 |
) |
(2,610 |
) |
(2,194 |
) | |||||||||||||
Net income available to common shareholders | $ |
55,394 |
$ |
52,980 |
$ |
193,922 |
$ |
168,523 |
|||||||||||||
Diluted net income per common share | $ | 1.02 | $ | 0.89 | $ | 3.37 | $ | 2.85 | |||||||||||||
(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 approximately $13.4 million and $36.1 million in after-tax expenses from these results for quarter and fiscal year ended December 28, 2013, respectively. The Company has excluded approximately $5.0 million and $9.6 million in after-tax expenses from these results for the quarter and fiscal year ended December 29, 2012, respectively. |
Source: Carter’s, Inc.
Carter’s, Inc.
Sean McHugh, 678-791-7615
Vice President &
Treasurer