Carter’s, Inc. Reports First Quarter Fiscal 2021 Results
-
Net sales
$787 million , growth of 20%- Double-digit growth in all business segments
-
Strong online demand -
U.S. eCommerce net sales increased 38% - Net sales in March grew 59%
-
Strong improvement in profitability
- Operating margin 16.2%; adjusted operating margin 16.3%
-
Diluted EPS
$1.96 vs. loss per diluted share of$1.82 last year -
Adjusted diluted EPS
$1.98 vs. adjusted loss per diluted share of$0.81 last year
-
Company raises full year fiscal 2021 outlook
- Net sales growth of approximately 10%
- Adjusted diluted EPS growth of approximately 40%
-
$1.8 billion in total liquidity at quarter end -
Board of Directors authorizes resumption of quarterly dividend at
$0.40 per share
“Our first quarter sales and earnings meaningfully exceeded our expectations, with growth in each of our retail, wholesale, and international business segments,” said
“In the first quarter, we achieved a record gross profit margin and our best operating profit margin in over a decade. This performance reflects our focus on more effective promotions, inventory management, improved price realization, and productivity.
“Given our strong start to the year, we have raised our sales and earnings forecasts for 2021. We have also amended our credit facility to enable the resumption of capital distributions, which were temporarily suspended in the early days of the pandemic. Accordingly, our Board of Directors has declared a dividend payable to shareholders commencing in the second quarter.
“Despite ongoing pandemic-related challenges, we believe the strength of our brands, unparalleled multi-channel model, depth of relationships with essential retailers, and strong value proposition will enable us to achieve our growth objectives. And, with the continued progress with vaccinations, we believe Carter’s is well positioned to benefit from a global recovery from the pandemic.”
Adjustments to Reported GAAP Result
In addition to the results presented in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements, as presented below. The Company believes these adjustments provide a meaningful comparison of the Company’s results and afford investors a view of what management considers to be the Company’s core performance. These measures are presented for informational purposes only. See “Reconciliation of GAAP to Adjusted Results” section of this release for additional disclosures and reconciliations regarding these non-GAAP financial measures.
|
Fiscal Quarter Ended |
|||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||
(In millions, except earnings per share) |
Operating Income |
|
% |
|
Net Income |
|
Diluted EPS |
|
|
Operating (Loss) |
|
% |
|
Net (Loss) |
|
Diluted EPS |
||||||||||||||
As reported (GAAP) |
$ |
127.5 |
|
|
16.2 |
% |
|
$ |
86.2 |
|
|
$ |
1.96 |
|
|
|
$ |
(78.5) |
|
|
(12.0) |
% |
|
$ |
(78.7) |
|
|
$ |
(1.82) |
|
COVID-19 expenses |
2.1 |
|
|
|
|
1.6 |
|
|
0.04 |
|
|
|
2.8 |
|
|
|
|
2.1 |
|
|
0.05 |
|
||||||||
Restructuring costs |
0.5 |
|
|
|
|
0.4 |
|
|
0.01 |
|
|
|
3.9 |
|
|
|
|
3.0 |
|
|
0.07 |
|
||||||||
Retail store operating leases and other long-lived asset impairments, net of gain |
(1.5) |
|
|
|
|
(1.2) |
|
|
(0.03) |
|
|
|
1.2 |
|
|
|
|
0.9 |
|
|
0.02 |
|
||||||||
Intangible asset impairment |
— |
|
|
|
|
— |
|
|
— |
|
|
|
26.5 |
|
|
|
|
20.2 |
|
|
0.46 |
|
||||||||
|
— |
|
|
|
|
— |
|
|
— |
|
|
|
17.7 |
|
|
|
|
17.7 |
|
|
0.40 |
|
||||||||
As adjusted |
$ |
128.5 |
|
|
16.3 |
% |
|
$ |
87.0 |
|
|
$ |
1.98 |
|
|
|
$ |
(26.3) |
|
|
(4.0) |
% |
|
$ |
(34.8) |
|
|
$ |
(0.81) |
|
Note: Results may not be additive due to rounding. |
Consolidated Results
First Quarter of Fiscal 2021 compared to First Quarter of Fiscal 2020
Net sales increased
Operating income increased
Net income increased
Net cash used in operations in the first quarter of fiscal 2021 was
See the “Business Segment Results” and “Reconciliation of GAAP to Adjusted Results” sections of this release for additional disclosures regarding business segment performance and non-GAAP measures.
Liquidity and Return of Capital
The Company’s total liquidity at the end of the first quarter of fiscal 2021 was
On
As previously announced, on
The Company’s Board of Directors on
2021 Business Outlook
The Company’s outlook for the balance of fiscal year 2021 contemplates marketplace risks and opportunities with uncertain potential effects on business results. Marketplace risks include: supply chain disruptions, higher transportation costs, pandemic-related birth count declines, COVID-19 case trends, store traffic, product cost inflation, international consumer demand, and the promotional environment. Opportunities include: share gains resulting from the Company’s market-leading product assortments and differentiated marketing capabilities, accelerated vaccination rates, less restrictive business and social gathering directives, a return to in-person classroom instruction, and the benefit of child tax credits and additional government stimulus.
Factors forecasted to adversely affect the comparability of second half 2021 results to the prior year period include: changes in the timing of wholesale shipments, retail store closures, increased compensation provisions, higher effective tax rates, and in 2020, the release of inventory reserves and a 53 week fiscal year. Accordingly, the Company’s strong first quarter fiscal 2021 performance may not be replicated in subsequent quarters in the balance of the year.
For fiscal 2021 (a 52 week fiscal year), the Company projects net sales will increase approximately 10% and adjusted diluted earnings per share will increase approximately 40% compared to adjusted diluted earnings per share of
For the second quarter of fiscal 2021, the Company projects net sales will increase approximately 35%, adjusted operating income will increase approximately 35% (compared to adjusted operating income of
Conference Call
The Company will hold a conference call with investors to discuss first quarter fiscal 2021 results and its business outlook on
About Carter’s, Inc.
Carter’s, Inc. is the largest branded marketer in
Forward Looking Statements
This press release contains forward-looking statements within the meaning of the federal securities laws relating to our future performance, including statements with respect to the potential effects of the COVID-19 pandemic and the Company’s future outlook, earnings, liquidity, strategy, and investments. Such statements are based on current expectations only, and are subject to certain risks, uncertainties, and assumptions. Should one or more of these risks or uncertainties materialize or not materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated, or projected. Certain of the risks and uncertainties that could cause actual results and performance to differ materially are described in the Company’s most recently filed Annual Report on Form 10-K and other reports filed with the
CARTER’S, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (dollars in thousands, except per share data) (unaudited) |
|||||||
|
Fiscal Quarter Ended |
||||||
|
|
|
|
||||
Net sales |
$ |
787,361 |
|
|
$ |
654,473 |
|
Cost of goods sold |
401,731 |
|
|
403,373 |
|
||
Adverse purchase commitments (inventory and raw materials), net |
(6,330) |
|
|
22,837 |
|
||
Gross profit |
391,960 |
|
|
228,263 |
|
||
Royalty income, net |
7,463 |
|
|
7,338 |
|
||
Selling, general, and administrative expenses |
271,927 |
|
|
269,837 |
|
||
|
— |
|
|
17,742 |
|
||
Intangible asset impairment |
— |
|
|
26,500 |
|
||
Operating income (loss) |
127,496 |
|
|
(78,478) |
|
||
Interest expense |
15,348 |
|
|
8,864 |
|
||
Interest income |
(225) |
|
|
(464) |
|
||
Other (income) expense, net |
(917) |
|
|
4,818 |
|
||
Income (loss) before income taxes |
113,290 |
|
|
(91,696) |
|
||
Income tax provision (benefit) |
27,094 |
|
|
(13,002) |
|
||
Net income (loss) |
$ |
86,196 |
|
|
$ |
(78,694) |
|
|
|
|
|
||||
Basic net income (loss) per common share |
$ |
1.96 |
|
|
$ |
(1.82) |
|
Diluted net income (loss) per common share |
$ |
1.96 |
|
|
$ |
(1.82) |
|
Dividend declared and paid per common share |
$ |
— |
|
|
$ |
0.60 |
|
CARTER’S, INC. BUSINESS SEGMENT RESULTS (dollars in thousands) (unaudited) |
|||||||||||||
|
Fiscal Quarter Ended |
||||||||||||
|
|
|
% of
Total |
|
|
|
% of
Total |
||||||
Net sales: |
|
|
|
|
|
|
|
||||||
|
$ |
407,067 |
|
|
51.7 |
% |
|
$ |
320,717 |
|
|
49.0 |
% |
|
283,377 |
|
|
36.0 |
% |
|
252,130 |
|
|
38.5 |
% |
||
International |
96,917 |
|
|
12.3 |
% |
|
81,626 |
|
|
12.5 |
% |
||
Total net sales |
$ |
787,361 |
|
|
100.0 |
% |
|
$ |
654,473 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
||||||
Operating income (loss): |
|
|
% of Segment
|
|
|
|
% of Segment
|
||||||
|
$ |
76,521 |
|
|
18.8 |
% |
|
$ |
(32,376) |
|
|
(10.1) |
% |
|
70,058 |
|
|
24.7 |
% |
|
2,231 |
|
|
0.9 |
% |
||
International |
9,734 |
|
|
10.0 |
% |
|
(27,705) |
|
|
(33.9) |
% |
||
Corporate expenses(*) |
(28,817) |
|
|
n/a |
|
(20,628) |
|
|
n/a |
||||
Total operating income (loss) |
$ |
127,496 |
|
|
16.2 |
% |
|
$ |
(78,478) |
|
|
(12.0) |
% |
(∗) |
Corporate expenses include expenses related to incentive compensation, stock-based compensation, executive management, severance and relocation, finance, office occupancy, information technology, certain legal fees, consulting fees, and audit fees. |
|
Fiscal Quarter Ended |
||||||||||
(dollars in millions) |
|
|
|
|
International |
||||||
Incremental costs associated with COVID-19 pandemic |
$ |
1.1 |
|
|
$ |
0.9 |
|
|
$ |
0.1 |
|
Retail store operating leases and other long-lived asset impairments, net of gain |
(1.5) |
|
|
— |
|
|
— |
|
|||
Total charges |
$ |
(0.4) |
|
|
$ |
0.9 |
|
|
$ |
0.1 |
|
(∗) |
The first fiscal quarter ended |
|
Fiscal Quarter Ended |
||||||||||
(dollars in millions) |
|
|
|
|
International |
||||||
Organizational restructuring(*) |
$ |
1.5 |
|
|
$ |
0.6 |
|
|
$ |
0.3 |
|
|
— |
|
|
— |
|
|
17.7 |
|
|||
|
0.5 |
|
|
6.8 |
|
|
3.7 |
|
|||
OshKosh tradename impairment charge |
13.6 |
|
|
1.6 |
|
|
0.3 |
|
|||
Incremental costs associated with COVID-19 pandemic |
2.2 |
|
|
0.3 |
|
|
0.3 |
|
|||
Retail store operating leases and other long-lived asset impairments, net of gain |
1.2 |
|
|
— |
|
|
— |
|
|||
Total charges |
$ |
19.0 |
|
|
$ |
9.3 |
|
|
$ |
22.3 |
|
(∗) |
The first fiscal quarter ended |
CARTER’S, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (dollars in thousands, except per share data) (unaudited) |
|||||||||||
|
|
|
|
|
|
||||||
ASSETS |
|
|
|
|
|
||||||
Current assets: |
|
|
|
|
|
||||||
Cash and cash equivalents |
$ |
1,053,690 |
|
|
$ |
1,102,323 |
|
|
$ |
759,100 |
|
Accounts receivable, net of allowance for credit losses of |
240,212 |
|
|
186,512 |
|
|
221,884 |
|
|||
Finished goods inventories, net of inventory reserves of |
560,683 |
|
|
599,262 |
|
|
565,932 |
|
|||
Prepaid expenses and other current assets |
63,290 |
|
|
57,927 |
|
|
43,349 |
|
|||
Total current assets |
1,917,875 |
|
|
1,946,024 |
|
|
1,590,265 |
|
|||
Property, plant, and equipment, net of accumulated depreciation of |
248,799 |
|
|
262,345 |
|
|
303,919 |
|
|||
Operating lease assets |
559,391 |
|
|
593,008 |
|
|
673,301 |
|
|||
Tradenames, net |
307,830 |
|
|
307,893 |
|
|
308,080 |
|
|||
|
212,271 |
|
|
211,776 |
|
|
207,720 |
|
|||
Customer relationships, net |
36,596 |
|
|
37,510 |
|
|
39,785 |
|
|||
Other assets |
27,711 |
|
|
34,024 |
|
|
30,435 |
|
|||
Total assets |
$ |
3,310,473 |
|
|
$ |
3,392,580 |
|
|
$ |
3,153,505 |
|
|
|
|
|
|
|
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
||||||
Current liabilities: |
|
|
|
|
|
||||||
Accounts payable |
$ |
334,831 |
|
|
$ |
472,140 |
|
|
$ |
187,199 |
|
Current operating lease liabilities |
172,117 |
|
|
185,152 |
|
|
161,341 |
|
|||
Other current liabilities |
149,911 |
|
|
135,240 |
|
|
79,135 |
|
|||
Total current liabilities |
656,859 |
|
|
792,532 |
|
|
427,675 |
|
|||
|
|
|
|
|
|
||||||
Long-term debt, net |
989,980 |
|
|
989,530 |
|
|
1,238,822 |
|
|||
Deferred income taxes |
56,990 |
|
|
52,770 |
|
|
65,260 |
|
|||
Long-term operating lease liabilities |
517,875 |
|
|
554,497 |
|
|
647,334 |
|
|||
Other long-term liabilities |
59,160 |
|
|
65,218 |
|
|
58,412 |
|
|||
Total liabilities |
$ |
2,280,864 |
|
|
$ |
2,454,547 |
|
|
$ |
2,437,503 |
|
|
|
|
|
|
|
||||||
Commitments and contingencies |
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
Stockholders' equity: |
|
|
|
|
|
||||||
Preferred stock; par value |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Common stock, voting; par value |
440 |
|
|
438 |
|
|
436 |
|
|||
Additional paid-in capital |
21,904 |
|
|
17,752 |
|
|
— |
|
|||
Accumulated other comprehensive loss |
(31,534) |
|
|
(32,760) |
|
|
(48,626) |
|
|||
Retained earnings |
1,038,799 |
|
|
952,603 |
|
|
764,192 |
|
|||
Total stockholders' equity |
1,029,609 |
|
|
938,033 |
|
|
716,002 |
|
|||
Total liabilities and stockholders' equity |
$ |
3,310,473 |
|
|
$ |
3,392,580 |
|
|
$ |
3,153,505 |
|
CARTER’S, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (dollars in thousands) (unaudited) |
|||||||
|
Fiscal Quarter Ended |
||||||
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net income (loss) |
$ |
86,196 |
|
|
$ |
(78,694) |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|
|
|
||||
Depreciation of property, plant, and equipment |
23,183 |
|
|
22,433 |
|
||
Amortization of intangible assets |
932 |
|
|
935 |
|
||
Provisions for excess and obsolete inventory, net |
1,364 |
|
|
26,596 |
|
||
|
— |
|
|
17,742 |
|
||
Intangible asset impairments |
— |
|
|
26,500 |
|
||
Other asset impairments and (gain) loss on disposal of property, plant and equipment, net of recoveries |
(25) |
|
|
2,050 |
|
||
Amortization of debt issuance costs |
738 |
|
|
353 |
|
||
Stock-based compensation expense |
6,931 |
|
|
1,945 |
|
||
Unrealized foreign currency exchange loss, net |
49 |
|
|
3,856 |
|
||
Provisions for doubtful accounts receivable from customers |
766 |
|
|
4,270 |
|
||
Deferred income tax (benefit) |
4,365 |
|
|
(10,053) |
|
||
Effect of changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
(54,484) |
|
|
22,926 |
|
||
Finished goods inventories |
37,812 |
|
|
(5,634) |
|
||
Prepaid expenses and other assets |
(5,186) |
|
|
7,254 |
|
||
Accounts payable and other liabilities |
(142,171) |
|
|
(56,781) |
|
||
Net cash used in operating activities |
$ |
(39,530) |
|
|
$ |
(14,302) |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
$ |
(11,665) |
|
|
$ |
(8,068) |
|
Proceeds from sale of investments |
5,000 |
|
|
— |
|
||
Net cash used in investing activities |
$ |
(6,665) |
|
|
$ |
(8,068) |
|
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Borrowings under secured revolving credit facility |
$ |
— |
|
|
$ |
644,000 |
|
Repurchases of common stock |
— |
|
|
(45,255) |
|
||
Dividends paid |
— |
|
|
(26,260) |
|
||
Withholdings from vesting of restricted stock |
(3,588) |
|
|
(4,712) |
|
||
Proceeds from exercises of stock options |
811 |
|
|
1,840 |
|
||
Net cash (used in) provided by financing activities |
$ |
(2,777) |
|
|
$ |
569,613 |
|
|
|
|
|
||||
Net effect of exchange rate changes on cash and cash equivalents |
339 |
|
|
(2,454) |
|
||
Net (decrease) increase in cash and cash equivalents |
$ |
(48,633) |
|
|
$ |
544,789 |
|
Cash and cash equivalents, beginning of period |
1,102,323 |
|
|
214,311 |
|
||
Cash and cash equivalents, end of period |
$ |
1,053,690 |
|
|
$ |
759,100 |
|
CARTER’S, INC. RECONCILIATION OF GAAP TO ADJUSTED RESULTS (dollars in millions, except earnings per share) (unaudited) |
||||||||||||||||||||||||||||||||
|
Fiscal Quarter Ended |
|||||||||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||||||||||
As reported (GAAP) |
$ |
392.0 |
|
|
49.8 |
% |
|
$ |
271.9 |
|
|
34.5 |
% |
|
$ |
127.5 |
|
|
16.2 |
% |
|
$ |
27.1 |
|
|
$ |
86.2 |
|
|
$ |
1.96 |
|
COVID-19 expenses (b) |
— |
|
|
|
|
(2.1) |
|
|
|
|
2.1 |
|
|
|
|
0.5 |
|
|
1.6 |
|
|
0.04 |
|
|||||||||
Restructuring costs (c) |
— |
|
|
|
|
(0.5) |
|
|
|
|
0.5 |
|
|
|
|
0.1 |
|
|
0.4 |
|
|
0.01 |
|
|||||||||
Retail store operating leases and other long-lived asset impairments, net of gain (d) |
— |
|
|
|
|
1.5 |
|
|
|
|
(1.5) |
|
|
|
|
(0.4) |
|
|
(1.2) |
|
|
(0.03) |
|
|||||||||
As adjusted (a) (g) |
$ |
392.0 |
|
|
49.8 |
% |
|
$ |
270.9 |
|
|
34.4 |
% |
|
$ |
128.5 |
|
|
16.3 |
% |
|
$ |
27.3 |
|
|
$ |
87.0 |
|
|
$ |
1.98 |
|
|
Fiscal Quarter Ended |
|||||||||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating (Loss) |
|
% |
|
Income Taxes (Benefit) |
|
Net (Loss) |
|
Diluted EPS |
|||||||||||||||
As reported (GAAP) |
$ |
228.3 |
|
|
34.9 |
% |
|
$ |
269.8 |
|
|
41.2 |
% |
|
$ |
(78.5) |
|
|
(12.0) |
% |
|
$ |
(13.0) |
|
|
$ |
(78.7) |
|
|
$ |
(1.82) |
|
Intangible asset impairment (e) |
— |
|
|
|
|
— |
|
|
|
|
26.5 |
|
|
|
|
6.3 |
|
|
20.2 |
|
|
0.46 |
|
|||||||||
|
— |
|
|
|
|
— |
|
|
|
|
17.7 |
|
|
|
|
— |
|
|
17.7 |
|
|
0.40 |
|
|||||||||
Restructuring costs (c) |
— |
|
|
|
|
(3.9) |
|
|
|
|
3.9 |
|
|
|
|
0.9 |
|
|
3.0 |
|
|
0.07 |
|
|||||||||
COVID-19 expenses (b) |
— |
|
|
|
|
(2.8) |
|
|
|
|
2.8 |
|
|
|
|
0.7 |
|
|
2.1 |
|
|
0.05 |
|
|||||||||
Retail store operating leases and other long-lived asset impairments, net of gain (d) |
— |
|
|
|
|
(1.2) |
|
|
|
|
1.2 |
|
|
|
|
0.3 |
|
|
0.9 |
|
|
0.02 |
|
|||||||||
As adjusted (a) |
$ |
228.3 |
|
|
34.9 |
% |
|
$ |
261.9 |
|
|
40.0 |
% |
|
$ |
(26.3) |
|
|
(4.0) |
% |
|
$ |
(4.8) |
|
|
$ |
(34.8) |
|
|
$ |
(0.81) |
|
|
Fiscal Quarter Ended |
|||||||||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes (Benefit) |
|
Net Income |
|
Diluted EPS |
|||||||||||||||
As reported (GAAP) |
$ |
235.5 |
|
|
45.7 |
% |
|
$ |
218.1 |
|
|
42.4 |
% |
|
$ |
21.0 |
|
|
4.1 |
% |
|
$ |
(2.7) |
|
|
$ |
8.2 |
|
|
$ |
0.19 |
|
COVID-19 expenses (b) |
— |
|
|
|
|
(13.0) |
|
|
|
|
13.0 |
|
|
|
|
3.1 |
|
|
9.9 |
|
|
0.23 |
|
|||||||||
Retail store operating leases and other long-lived asset impairments, net of gain (d) |
— |
|
|
|
|
(3.7) |
|
|
|
|
3.7 |
|
|
|
|
0.9 |
|
|
2.8 |
|
|
0.06 |
|
|||||||||
Restructuring costs (c) |
— |
|
|
|
|
(3.5) |
|
|
|
|
3.5 |
|
|
|
|
0.8 |
|
|
2.7 |
|
|
0.06 |
|
|||||||||
As adjusted (a) |
$ |
235.5 |
|
|
45.7 |
% |
|
$ |
198.0 |
|
|
38.5 |
% |
|
$ |
41.1 |
|
|
8.0 |
% |
|
$ |
2.1 |
|
|
$ |
23.6 |
|
|
$ |
0.54 |
|
|
Fiscal Year Ended |
|||||||||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||||||||||
As reported (GAAP) |
$ |
1,313.4 |
|
|
43.4 |
% |
|
$ |
1,105.6 |
|
|
36.6 |
% |
|
$ |
189.9 |
|
|
6.3 |
% |
|
$ |
25.3 |
|
|
$ |
109.7 |
|
|
$ |
2.50 |
|
Intangible asset impairment (e) |
— |
|
|
|
|
— |
|
|
|
|
26.5 |
|
|
|
|
6.3 |
|
|
20.2 |
|
|
0.46 |
|
|||||||||
|
— |
|
|
|
|
— |
|
|
|
|
17.7 |
|
|
|
|
— |
|
|
17.7 |
|
|
0.40 |
|
|||||||||
COVID-19 expenses (b) |
|
|
|
|
(21.4) |
|
|
|
|
21.4 |
|
|
|
|
5.2 |
|
|
16.2 |
|
|
0.37 |
|
||||||||||
Restructuring costs (c) |
— |
|
|
|
|
(16.6) |
|
|
|
|
16.6 |
|
|
|
|
3.8 |
|
|
12.9 |
|
|
0.29 |
|
|||||||||
Retail store operating leases and other long-lived asset impairments, net of gain (d) |
— |
|
|
|
|
(7.6) |
|
|
|
|
7.6 |
|
|
|
|
1.8 |
|
|
5.8 |
|
|
0.13 |
|
|||||||||
As adjusted (a) |
$ |
1,313.4 |
|
|
43.4 |
% |
|
$ |
1,059.9 |
|
|
35.0 |
% |
|
$ |
279.8 |
|
|
9.3 |
% |
|
$ |
42.3 |
|
|
$ |
182.6 |
|
|
$ |
4.16 |
|
(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 gross profit, SG&A, operating income (loss), net income (loss), and net income (loss) on a diluted share basis excluding the adjustments discussed above. The Company believes these adjustments provide a meaningful comparison of the Company’s results and afford investors a view of what management considers to be the Company's core performance. The adjusted, non-GAAP financial measurements included in this earnings release should not be considered as an alternative to net income (loss) 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. |
|
(b) |
Net expenses incurred due to the COVID-19 pandemic, including incremental employee-related costs, costs associated with additional protective equipment and cleaning supplies, restructuring costs, and a payroll tax benefit. |
|
(c) |
Certain lease exit, severance and related costs resulting from restructuring actions (not related to COVID-19). |
|
(d) |
Impairments include an immaterial gain on the remeasurement of retail store operating leases. |
|
(e) |
Intangible impairment charges related to the OshKosh and |
|
(f) |
|
|
(g) |
Adjusted results exclude a customer bankruptcy recovery of |
|
|
|
|
Note: Results may not be additive due to rounding. |
CARTER’S, INC. RECONCILIATION OF NET INCOME (LOSS) ALLOCABLE TO COMMON SHAREHOLDERS (unaudited) |
|||||||
|
Fiscal Quarter Ended |
||||||
|
|
|
|
||||
Weighted-average number of common and common equivalent shares outstanding: |
|
|
|
||||
Basic number of common shares outstanding |
43,370,744 |
|
|
43,355,635 |
|
||
Dilutive effect of equity awards(*) |
129,198 |
|
|
— |
|
||
Diluted number of common and common equivalent shares outstanding |
43,499,942 |
|
|
43,355,635 |
|
||
As reported on a GAAP Basis: |
|
|
|
||||
(dollars in thousands, except per share data) |
|
|
|
||||
Basic net income (loss) per common share: |
|
|
|
||||
Net income (loss) |
$ |
86,196 |
|
|
$ |
(78,694) |
|
Income allocated to participating securities |
(1,033) |
|
|
(254) |
|
||
Net income (loss) available to common shareholders |
$ |
85,163 |
|
|
$ |
(78,948) |
|
Basic net income (loss) per common share |
$ |
1.96 |
|
|
$ |
(1.82) |
|
Diluted net income (loss) per common share: |
|
|
|
||||
Net income (loss) |
$ |
86,196 |
|
|
$ |
(78,694) |
|
Income allocated to participating securities |
(1,030) |
|
|
(254) |
|
||
Net income (loss) available to common shareholders |
$ |
85,166 |
|
|
$ |
(78,948) |
|
Diluted net income (loss) per common share |
$ |
1.96 |
|
|
$ |
(1.82) |
|
As adjusted (a): |
|
|
|
||||
Basic net income (loss) per common share: |
|
|
|
||||
Net income (loss) |
$ |
86,987 |
|
|
$ |
(34,762) |
|
Income allocated to participating securities |
(1,043) |
|
|
(254) |
|
||
Net income (loss) available to common shareholders |
$ |
85,944 |
|
|
$ |
(35,016) |
|
Basic net income (loss) per common share |
$ |
1.98 |
|
|
$ |
(0.81) |
|
Diluted net income (loss) per common share: |
|
|
|
||||
Net income (loss) |
$ |
86,987 |
|
|
$ |
(34,762) |
|
Income allocated to participating securities |
(1,040) |
|
|
(254) |
|
||
Net income (loss) available to common shareholders |
$ |
85,947 |
|
|
$ |
(35,016) |
|
Diluted net income (loss) per common share |
$ |
1.98 |
|
|
$ |
(0.81) |
|
(∗) |
For the quarter ended |
|
|
|
|
(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 |
|
Note: Results may not be additive due to rounding. |
RECONCILIATION OF (dollars in millions) (unaudited) |
||||||||||||
The following table provides a reconciliation of net income (loss) to EBITDA and Adjusted EBITDA for the periods indicated: |
||||||||||||
|
|
Fiscal Quarter Ended |
|
Four Fiscal Quarters Ended |
||||||||
|
|
|
|
|
|
|
||||||
Net income (loss) |
|
$ |
86.2 |
|
|
$ |
(78.7) |
|
|
$ |
274.6 |
|
Interest expense |
|
15.3 |
|
|
8.9 |
|
|
62.5 |
|
|||
Interest income |
|
(0.2) |
|
|
(0.5) |
|
|
(1.3) |
|
|||
Income tax provision (benefit) |
|
27.1 |
|
|
(13.0) |
|
|
65.4 |
|
|||
Depreciation and amortization |
|
24.1 |
|
|
23.4 |
|
|
94.7 |
|
|||
EBITDA |
|
$ |
152.5 |
|
|
$ |
(59.9) |
|
|
$ |
496.0 |
|
|
|
|
|
|
|
|
||||||
Adjustments to EBITDA |
|
|
|
|
|
|
||||||
Intangible asset impairment (a) |
|
$ |
— |
|
|
$ |
26.5 |
|
|
$ |
— |
|
|
|
— |
|
|
17.7 |
|
|
— |
|
|||
COVID-19 expenses (c) |
|
2.1 |
|
|
2.8 |
|
|
20.8 |
|
|||
Restructuring costs (d) |
|
(0.1) |
|
|
3.9 |
|
|
12.2 |
|
|||
Retail store operating leases and other long-lived asset impairments, net of gain (e) |
|
(1.5) |
|
|
1.2 |
|
|
4.9 |
|
|||
Total adjustments |
|
0.5 |
|
|
52.1 |
|
|
37.8 |
|
|||
Adjusted EBITDA (f) |
|
$ |
153.0 |
|
|
$ |
(7.8) |
|
|
$ |
533.8 |
|
(a) |
Related to the write-down of the OshKosh and |
|
(b) |
|
|
(c) |
Expenses incurred due to the COVID-19 pandemic. |
|
(d) |
Certain lease exit, severance and related costs resulting from restructuring actions (not related to COVID-19). Amounts for fiscal quarter and four fiscal quarters ended |
|
(e) |
Impairments include gain on the remeasurement of retail store operating leases. |
|
(f) |
Adjusted EBITDA for fiscal quarter and four fiscal quarters ended |
|
Note: Results may not be additive due to rounding. |
EBITDA and Adjusted EBITDA are supplemental financial measures that are not defined or prepared in accordance with GAAP. We define EBITDA as net income before interest, income taxes, and depreciation and amortization. Adjusted EBITDA is EBITDA adjusted for the items described in footnotes (a) - (f) to the table above.
We present EBITDA and Adjusted EBITDA because we consider them important supplemental measures of our performance and believe they are frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry. These measures also afford investors a view of what management considers to be the Company's core performance.
The use of EBITDA and Adjusted EBITDA instead of net income or cash flows from operations has limitations as an analytical tool, and you should not consider them in isolation, or as a substitute for analysis of our results as reported under GAAP. EBITDA and Adjusted EBITDA do not represent net income or cash flow from operations as those terms are defined by GAAP and do not necessarily indicate whether cash flows will be sufficient to fund cash needs. While EBITDA, Adjusted EBITDA and similar measures are frequently used as measures of operations and the ability to meet debt service requirements, these terms are not necessarily comparable to other similarly titled captions of other companies due to the potential inconsistencies in the method of calculation. EBITDA and Adjusted EBITDA do not reflect the impact of earnings or charges resulting from matters that we consider not to be indicative of our ongoing operations. Because of these limitations, EBITDA and Adjusted EBITDA should not be considered as discretionary cash available to us for working capital, debt service and other purposes.
RECONCILIATION OF (dollars in millions) (unaudited) |
|||||||||||||||||||||
The table below reflects the calculation of constant currency net sales on a consolidated and International segment basis for the fiscal quarter ended |
|||||||||||||||||||||
|
Fiscal Quarter Ended |
||||||||||||||||||||
|
Reported |
|
Impact of Foreign Currency Translation |
|
Constant-Currency |
|
Reported |
|
Reported |
|
Constant-Currency |
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consolidated net sales |
$ |
787.4 |
|
|
$ |
3.1 |
|
|
$ |
784.2 |
|
|
$ |
654.5 |
|
|
20.3 |
% |
|
19.8 |
% |
International segment net sales |
$ |
96.9 |
|
|
$ |
3.1 |
|
|
$ |
93.8 |
|
|
$ |
81.6 |
|
|
18.7 |
% |
|
14.9 |
% |
The Company evaluates its net sales on both an “as reported” and a “constant currency” basis. The constant currency presentation, which is a non-GAAP measure, excludes the impact of fluctuations in foreign currency exchange rates that occurred between the comparative periods. Constant currency net sales results are calculated by translating current period net sales in local currency to the
Note: Results may not be additive due to rounding.
View source version on businesswire.com: https://www.businesswire.com/news/home/20210430005250/en/
Vice President & Treasurer
(678) 791-7615
Source: Carter’s, Inc.