Carter’s, Inc. Reports Fourth Quarter and Fiscal 2019 Results
-
Fourth quarter fiscal 2019 results
-
Net sales
$1.1 billion , growth of 1.3% -
Diluted EPS
$2.82 ; adjusted diluted EPS$2.81 , decline of 1.1%
-
Net sales
-
Full year fiscal 2019 results
-
Net sales
$3.5 billion , growth of 1.6% -
Diluted EPS
$5.85 ; adjusted diluted EPS$6.46 , growth of 2.7%
-
Net sales
-
Returned
$287 million to shareholders through share repurchases and dividends in fiscal 2019 -
Board of Directors authorizes new
$500 million share repurchase program and 20% increase in quarterly dividend to$0.60 per share - Full year fiscal 2020 outlook: net sales growth of 2% to 3%; adjusted diluted EPS growth of 4% to 6%
“We achieved our fourth quarter sales objective with growth driven by our retail and international businesses,” said
“For the year, Carter’s is reporting a record level of sales, earnings and cash flow, and its 31st consecutive year of sales growth. In 2019, Carter’s strengthened its leading share of the
“In 2020, we are forecasting good growth in sales and profitability enabled by the strength of our brands and extensive market distribution capabilities throughout the world.”
Consolidated Results
Fourth Quarter of Fiscal 2019 compared to Fourth Quarter of Fiscal 2018
Consolidated net sales increased
Operating income in the fourth quarter of fiscal 2019 decreased
Adjusted operating income (a non-GAAP measure) decreased
Net income in the fourth quarter of fiscal 2019 decreased
Adjusted net income (a non-GAAP measure) decreased
Fiscal Year 2019 compared to Fiscal Year 2018
Consolidated net sales increased
Operating income in fiscal 2019 decreased
Adjusted operating income (a non-GAAP measure) decreased
Net income in fiscal 2019 decreased
Adjusted net income (a non-GAAP measure) decreased
Cash flow from operations in fiscal 2019 was
See the “Reconciliation of GAAP to Adjusted Results” section of this release for additional disclosures and reconciliations regarding non-GAAP measures.
Fourth Quarter of Fiscal 2019 compared to Fourth Quarter of Fiscal 2018
In the fourth quarter of fiscal 2019, the Company opened 20 stores and closed three stores in
Fiscal Year 2019 compared to Fiscal Year 2018
In fiscal 2019, the Company opened 43 stores and closed 25 stores1 in
1 Excludes five temporary
Fourth Quarter of Fiscal 2019 compared to Fourth Quarter of Fiscal 2018
Fiscal Year 2019 compared to Fiscal Year 2018
International Segment
Fourth Quarter of Fiscal 2019 compared to Fourth Quarter of Fiscal 2018
International segment sales increased
Fiscal Year 2019 compared to Fiscal Year 2018
International segment sales decreased
As of the end of fiscal 2019, the Company operated 201 retail stores in
Return of Capital Initiatives
As part of the Company’s ongoing commitment to return capital to shareholders, the Company’s Board of Directors on
From the beginning of fiscal 2007 through fiscal 2019, the Company has returned a total of
The share repurchase authorization announced today permits the Company to repurchase shares of its common stock up to
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.
Return of Capital Activity
In the fourth quarter and fiscal year 2019, the Company returned to shareholders a total of
Share Repurchases
During the fourth quarter of fiscal 2019, the Company repurchased and retired 499,552 shares of its common stock for
Fiscal 2020 year-to-date through
All shares were repurchased in open market transactions pursuant to applicable regulations for such share repurchases.
Dividends
During the fourth quarter of fiscal 2019, the Company paid a cash dividend of
2020 Business Outlook
For fiscal 2020 (a 53 week fiscal year), the Company projects net sales will increase approximately 2% to 3% and adjusted diluted earnings per share will increase approximately 4% to 6% compared to adjusted diluted earnings per share of
For the first quarter of fiscal 2020, the Company projects net sales will be comparable to the first quarter of fiscal 2019 and adjusted diluted earnings per share will be approximately
The Company is closely monitoring the outbreak of a respiratory illness caused by a novel coronavirus that was first detected in
The Company believes these non-GAAP measurements provide investors with a meaningful view of the Company’s core operating results, and are the same measurements used by the Company’s executive management to assess the Company’s performance.
Adoption of New Accounting Standards
Beginning in fiscal 2019, the Company adopted the Financial Accounting Standards Board’s Accounting Standards Codification No. 842, Leases (“ASC 842”), which requires substantially all of its operating leases, including retail leases, to be recorded on the balance sheet as a right-of-use asset and lease liability. The adoption of ASC 842 had a material impact on the Company’s consolidated balance sheets, but did not have a material impact on its consolidated statements of operations or statements of cash flows.
Conference Call
The Company will hold a conference call with investors to discuss fourth quarter and fiscal 2019 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 our anticipated financial results for the first quarter of fiscal 2020 and fiscal year 2020, and estimates 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 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 for share data) (unaudited) |
||||||||||||||||
|
|
For the fiscal quarter ended |
|
For the fiscal year ended |
||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net sales |
|
$ |
1,100,523 |
|
|
$ |
1,086,379 |
|
|
$ |
3,519,286 |
|
|
$ |
3,462,269 |
|
Cost of goods sold |
|
633,047 |
|
|
618,781 |
|
|
2,010,736 |
|
|
1,964,786 |
|
||||
Gross profit |
|
467,476 |
|
|
467,598 |
|
|
1,508,550 |
|
|
1,497,483 |
|
||||
Royalty income, net |
|
7,266 |
|
|
10,357 |
|
|
34,637 |
|
|
38,930 |
|
||||
Selling, general, and administrative expenses |
|
311,975 |
|
|
307,358 |
|
|
1,140,515 |
|
|
1,144,980 |
|
||||
Intangible asset impairment |
|
— |
|
|
— |
|
|
30,800 |
|
|
— |
|
||||
Operating income |
|
162,767 |
|
|
170,597 |
|
|
371,872 |
|
|
391,433 |
|
||||
Interest expense |
|
8,950 |
|
|
8,779 |
|
|
37,617 |
|
|
34,569 |
|
||||
Interest income |
|
(366 |
) |
|
(53 |
) |
|
(1,303 |
) |
|
(527 |
) |
||||
Other (income) expense, net |
|
(691 |
) |
|
888 |
|
|
(217 |
) |
|
1,416 |
|
||||
Loss on extinguishment of debt |
|
— |
|
|
— |
|
|
7,823 |
|
|
— |
|
||||
Income before income taxes |
|
154,874 |
|
|
160,983 |
|
|
327,952 |
|
|
355,975 |
|
||||
Provision for income taxes |
|
29,727 |
|
|
30,422 |
|
|
64,150 |
|
|
73,907 |
|
||||
Net income |
|
$ |
125,147 |
|
|
$ |
130,561 |
|
|
$ |
263,802 |
|
|
$ |
282,068 |
|
|
|
|
|
|
|
|
|
|
||||||||
Basic net income per common share |
|
$ |
2.84 |
|
|
$ |
2.85 |
|
|
$ |
5.89 |
|
|
$ |
6.06 |
|
Diluted net income per common share |
|
$ |
2.82 |
|
|
$ |
2.83 |
|
|
$ |
5.85 |
|
|
$ |
6.00 |
|
Dividend declared and paid per common share |
|
$ |
0.50 |
|
|
$ |
0.45 |
|
|
$ |
2.00 |
|
|
$ |
1.80 |
|
CARTER’S, INC. CONDENSED BUSINESS SEGMENT RESULTS (dollars in thousands) (unaudited) |
||||||||||||||||||||||||||||
|
For the fiscal quarter ended |
|
|
For the fiscal year ended |
||||||||||||||||||||||||
|
|
|
% of
|
|
|
|
% of
|
|
|
|
|
% of
|
|
|
|
% of
|
||||||||||||
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
$ |
619,868 |
|
|
56.3 |
% |
|
$ |
606,330 |
|
|
55.8 |
% |
|
|
$ |
1,884,150 |
|
|
53.5 |
% |
|
$ |
1,851,193 |
|
|
53.5 |
% |
|
348,932 |
|
|
31.7 |
% |
|
351,415 |
|
|
32.3 |
% |
|
|
1,205,646 |
|
|
34.3 |
% |
|
1,180,687 |
|
|
34.1 |
% |
||||
International |
131,723 |
|
|
12.0 |
% |
|
128,634 |
|
|
11.9 |
% |
|
|
429,490 |
|
|
12.2 |
% |
|
430,389 |
|
|
12.4 |
% |
||||
Total net sales |
$ |
1,100,523 |
|
|
100.0 |
% |
|
$ |
1,086,379 |
|
|
100.0 |
% |
|
|
$ |
3,519,286 |
|
|
100.0 |
% |
|
$ |
3,462,269 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating income: |
|
|
Operating
|
|
|
|
Operating
|
|
|
|
|
Operating
|
|
|
|
Operating
|
||||||||||||
|
$ |
101,307 |
|
|
16.3 |
% |
|
$ |
102,698 |
|
|
16.9 |
% |
|
|
$ |
225,874 |
|
|
12.0 |
% |
|
$ |
224,784 |
|
|
12.1 |
% |
|
67,377 |
|
|
19.3 |
% |
|
75,799 |
|
|
21.6 |
% |
|
|
212,558 |
|
|
17.6 |
% |
|
224,194 |
|
|
19.0 |
% |
||||
International (d) (e) (h) |
21,299 |
|
|
16.2 |
% |
|
18,746 |
|
|
14.6 |
% |
|
|
36,650 |
|
|
8.5 |
% |
|
39,253 |
|
|
9.1 |
% |
||||
Corporate expenses (f) (g) |
(27,216 |
) |
|
2.5 |
% |
|
(26,646 |
) |
|
2.5 |
% |
|
|
(103,210 |
) |
|
2.9 |
% |
|
(96,798 |
) |
|
2.8 |
% |
||||
Total operating income |
$ |
162,767 |
|
|
14.8 |
% |
|
$ |
170,597 |
|
|
15.7 |
% |
|
|
$ |
371,872 |
|
|
10.6 |
% |
|
$ |
391,433 |
|
|
11.3 |
% |
(a) |
Fiscal year ended |
(b) |
Fiscal year ended |
(c) |
Fiscal quarters ended |
(d) |
Fiscal year ended |
(e) |
Fiscal quarter and fiscal year ended |
(f) |
Corporate expenses include expenses related to incentive compensation, stock-based compensation, executive management, severance and relocation, finance, office occupancy, information technology, legal, consulting, and audit fees. |
(g) |
Fiscal year ended |
(h) |
Fiscal year ended |
CARTER’S, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (dollars in thousands, except for share data) (unaudited) |
|||||||
|
|
|
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
214,311 |
|
|
$ |
170,077 |
|
Accounts receivable, net |
251,005 |
|
|
258,259 |
|
||
Finished goods inventories, net |
593,987 |
|
|
574,226 |
|
||
Prepaid expenses and other current assets |
48,454 |
|
|
40,396 |
|
||
Total current assets |
1,107,757 |
|
|
1,042,958 |
|
||
Property, plant, and equipment, net |
320,168 |
|
|
350,437 |
|
||
Operating lease assets |
687,024 |
|
|
— |
|
||
Tradenames, net |
334,642 |
|
|
365,692 |
|
||
|
229,026 |
|
|
227,101 |
|
||
Customer relationships, net |
41,126 |
|
|
44,511 |
|
||
Other assets |
33,374 |
|
|
28,159 |
|
||
Total assets |
$ |
2,753,117 |
|
|
$ |
2,058,858 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
183,641 |
|
|
$ |
199,076 |
|
Current operating lease liabilities |
160,228 |
|
|
— |
|
||
Other current liabilities |
131,631 |
|
|
128,345 |
|
||
Total current liabilities |
475,500 |
|
|
327,421 |
|
||
Long-term debt, net |
594,672 |
|
|
593,264 |
|
||
Deferred income taxes |
74,370 |
|
|
87,347 |
|
||
Long-term operating lease liabilities |
664,372 |
|
|
— |
|
||
Other long-term liabilities |
64,073 |
|
|
181,393 |
|
||
Total liabilities |
$ |
1,872,987 |
|
|
$ |
1,189,425 |
|
|
|
|
|
||||
Stockholders’ equity: |
|
|
|
||||
Preferred stock; par value |
$ |
— |
|
|
$ |
— |
|
Common stock, voting; par value |
440 |
|
|
456 |
|
||
Accumulated other comprehensive loss |
(35,634 |
) |
|
(40,839 |
) |
||
Retained earnings |
915,324 |
|
|
909,816 |
|
||
Total stockholders’ equity |
880,130 |
|
|
869,433 |
|
||
Total liabilities and stockholders’ equity |
$ |
2,753,117 |
|
|
$ |
2,058,858 |
|
CARTER’S, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW (dollars in thousands) (unaudited) |
||||||||
|
|
For the fiscal year ended |
||||||
|
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
263,802 |
|
|
$ |
282,068 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation and amortization |
|
92,207 |
|
|
85,936 |
|
||
Amortization of intangible assets |
|
3,747 |
|
|
3,717 |
|
||
Intangible asset impairment |
|
30,800 |
|
|
— |
|
||
Amortization of debt issuance costs |
|
1,437 |
|
|
1,746 |
|
||
Stock-based compensation expense |
|
16,529 |
|
|
14,673 |
|
||
Unrealized foreign currency exchange (gain) loss, net |
|
(564 |
) |
|
271 |
|
||
Provisions for (recoveries of) doubtful accounts receivable from customers |
|
(220 |
) |
|
15,801 |
|
||
Loss on disposal of property, plant, and equipment, net of recoveries |
|
452 |
|
|
995 |
|
||
Loss on extinguishment of debt |
|
7,823 |
|
|
— |
|
||
Deferred income taxes |
|
(13,300 |
) |
|
(1,018 |
) |
||
Effect of changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
||||
Accounts receivable |
|
8,121 |
|
|
(34,448 |
) |
||
Finished goods inventories |
|
(16,683 |
) |
|
(30,646 |
) |
||
Prepaid expenses and other assets |
|
(699,036 |
) |
|
12,121 |
|
||
Accounts payable and other liabilities |
|
692,100 |
|
|
4,982 |
|
||
Net cash provided by operating activities |
|
$ |
387,215 |
|
|
$ |
356,198 |
|
Cash flows from investing activities: |
|
|
|
|
||||
Capital expenditures |
|
$ |
(61,419 |
) |
|
$ |
(63,783 |
) |
Acquisition of businesses, net of cash acquired |
|
— |
|
|
96 |
|
||
Disposals and recoveries from property, plant, and equipment |
|
749 |
|
|
380 |
|
||
Net cash used in investing activities |
|
$ |
(60,670 |
) |
|
$ |
(63,307 |
) |
Cash flows from financing activities: |
|
|
|
|
||||
Proceeds from senior notes due 2027 |
|
$ |
500,000 |
|
|
$ |
— |
|
Payment of senior notes due 2021 |
|
(400,000 |
) |
|
— |
|
||
Premiums paid to extinguish debt |
|
(5,252 |
) |
|
— |
|
||
Payments of debt issuance costs |
|
(5,793 |
) |
|
(968 |
) |
||
Borrowings under secured revolving credit facility |
|
265,000 |
|
|
290,000 |
|
||
Payments on secured revolving credit facility |
|
(361,000 |
) |
|
(315,000 |
) |
||
Repurchases of common stock |
|
(196,910 |
) |
|
(193,028 |
) |
||
Dividends paid |
|
(89,591 |
) |
|
(83,717 |
) |
||
Withholdings of taxes from vesting of restricted stock |
|
(4,328 |
) |
|
(6,830 |
) |
||
Proceeds from exercises of stock options |
|
14,490 |
|
|
10,597 |
|
||
Net cash used in financing activities |
|
$ |
(283,384 |
) |
|
$ |
(298,946 |
) |
|
|
|
|
|
||||
Net effect of exchange rate changes on cash |
|
1,073 |
|
|
(2,362 |
) |
||
Net increase (decrease) in cash and cash equivalents |
|
$ |
44,234 |
|
|
$ |
(8,417 |
) |
Cash and cash equivalents, beginning of fiscal year |
|
170,077 |
|
|
178,494 |
|
||
Cash and cash equivalents, end of fiscal year |
|
$ |
214,311 |
|
|
$ |
170,077 |
|
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 |
|
% |
|
Net Income |
|
Diluted EPS |
|||||||||||||
As reported (GAAP) |
$ |
467.5 |
|
|
42.5 |
% |
|
$ |
312.0 |
|
|
28.3 |
% |
|
$ |
162.8 |
|
|
14.8 |
% |
|
$ |
125.1 |
|
|
$ |
2.82 |
|
Customer bankruptcy recovery (b) |
— |
|
|
|
|
0.6 |
|
|
|
|
(0.6 |
) |
|
|
|
(0.4 |
) |
|
(0.01 |
) |
||||||||
As adjusted (a) (i) |
$ |
467.5 |
|
|
42.5 |
% |
|
$ |
312.5 |
|
|
28.4 |
% |
|
$ |
162.2 |
|
|
14.7 |
% |
|
$ |
124.7 |
|
|
$ |
2.81 |
|
|
Fiscal year ended |
|||||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Net Income |
|
Diluted EPS |
|||||||||||||
As reported (GAAP) |
$ |
1,508.6 |
|
|
42.9 |
% |
|
$ |
1,140.5 |
|
|
32.4 |
% |
|
$ |
371.9 |
|
|
10.6 |
% |
|
$ |
263.8 |
|
|
$ |
5.85 |
|
Intangible asset impairment (c) |
— |
|
|
|
|
— |
|
|
|
|
30.8 |
|
|
|
|
23.7 |
|
|
0.52 |
|
||||||||
Debt extinguishment loss (d) |
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
6.0 |
|
|
0.13 |
|
||||||||
Organizational restructuring costs (e) |
— |
|
|
|
|
(1.6 |
) |
|
|
|
1.6 |
|
|
|
|
1.3 |
|
|
0.03 |
|
||||||||
Customer bankruptcy recovery (b) |
— |
|
|
|
|
0.6 |
|
|
|
|
(0.6 |
) |
|
|
|
(0.4 |
) |
|
(0.01 |
) |
||||||||
Store restructuring (f) |
— |
|
|
|
|
0.7 |
|
|
|
|
(0.7 |
) |
|
|
|
(0.6 |
) |
|
(0.01 |
) |
||||||||
|
(2.1 |
) |
|
|
|
— |
|
|
|
|
(2.1 |
) |
|
|
|
(2.1 |
) |
|
(0.05 |
) |
||||||||
As adjusted (a) (i) |
$ |
1,506.5 |
|
|
42.8 |
% |
|
$ |
1,140.1 |
|
|
32.4 |
% |
|
$ |
401.0 |
|
|
11.4 |
% |
|
$ |
291.7 |
|
|
$ |
6.46 |
|
|
Fiscal quarter ended |
|||||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Net Income |
|
Diluted EPS |
|||||||||||||
As reported (GAAP) |
$ |
467.6 |
|
|
43.0 |
% |
|
$ |
307.4 |
|
|
28.3 |
% |
|
$ |
170.6 |
|
|
15.7 |
% |
|
$ |
130.6 |
|
|
$ |
2.83 |
|
|
1.5 |
|
|
|
|
(0.3 |
) |
|
|
|
1.8 |
|
|
|
|
1.8 |
|
|
0.04 |
|
||||||||
Customer bankruptcy recovery (b) |
— |
|
|
|
|
1.9 |
|
|
|
|
(1.9 |
) |
|
|
|
(1.4 |
) |
|
(0.03 |
) |
||||||||
As adjusted (a) (i) |
$ |
469.1 |
|
|
43.2 |
% |
|
$ |
308.9 |
|
|
28.4 |
% |
|
$ |
170.5 |
|
|
15.7 |
% |
|
$ |
130.9 |
|
|
$ |
2.84 |
|
|
Fiscal year ended |
|||||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Net Income |
|
Diluted EPS |
|||||||||||||
As reported (GAAP) |
$ |
1,497.5 |
|
|
43.3 |
% |
|
$ |
1,145.0 |
|
|
33.1 |
% |
|
$ |
391.4 |
|
|
11.3 |
% |
|
$ |
282.1 |
|
|
$ |
6.00 |
|
Customer bankruptcy charges, net (b) |
— |
|
|
|
|
(10.9 |
) |
|
|
|
10.9 |
|
|
|
|
8.3 |
|
|
0.18 |
|
||||||||
|
3.9 |
|
|
|
|
(1.4 |
) |
|
|
|
5.3 |
|
|
|
|
5.3 |
|
|
0.11 |
|
||||||||
Store restructuring (h) |
— |
|
|
|
|
0.4 |
|
|
|
|
(0.4 |
) |
|
|
|
(0.3 |
) |
|
(0.01 |
) |
||||||||
As adjusted (a) (i) |
$ |
1,501.4 |
|
|
43.4 |
% |
|
$ |
1,133.1 |
|
|
32.7 |
% |
|
$ |
407.3 |
|
|
11.8 |
% |
|
$ |
295.4 |
|
|
$ |
6.29 |
|
|
Fiscal quarter ended |
|||||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Net Income |
|
Diluted EPS |
|||||||||||||
As reported (GAAP) |
$ |
315.9 |
|
|
42.6 |
% |
|
$ |
263.7 |
|
|
35.6 |
% |
|
$ |
60.8 |
|
|
8.2 |
% |
|
$ |
34.5 |
|
|
$ |
0.75 |
|
Debt extinguishment loss (d) |
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
6.0 |
|
|
0.13 |
|
||||||||
Organizational restructuring costs (e) |
— |
|
|
|
|
(1.6 |
) |
|
|
|
1.6 |
|
|
|
|
1.3 |
|
|
0.03 |
|
||||||||
|
(2.1 |
) |
|
|
|
— |
|
|
|
|
(2.1 |
) |
|
|
|
(2.1 |
) |
|
(0.05 |
) |
||||||||
As adjusted (a) (i) |
$ |
313.8 |
|
|
42.3 |
% |
|
$ |
262.0 |
|
|
35.4 |
% |
|
$ |
60.3 |
|
|
8.1 |
% |
|
$ |
39.6 |
|
|
$ |
0.87 |
|
(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 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 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 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) |
Related to the Toys "R" Us bankruptcy. |
(c) |
Related to the write-down of the Skip Hop tradename asset. |
(d) |
Related to the redemption of the |
(e) |
Costs associated with severance as a result of an organizational restructuring. |
(f) |
Reversal of retail store restructuring costs previously recorded during the third quarter of fiscal 2017. |
(g) |
Net costs associated with transitioning to a full licensing model in |
(h) |
Insurance recovery associated with storm-related store closures. |
(i) |
The difference between the impacts on operating income and net income represents the income taxes related to the adjustment item (calculated using the applicable tax rate of the underlying jurisdiction). |
Note: Results may not be additive due to rounding. |
CARTER’S, INC. RECONCILIATION OF NET INCOME ALLOCABLE TO COMMON SHAREHOLDERS (unaudited) |
|||||||||||||||
|
For the fiscal quarter ended |
|
For the fiscal year ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common and common equivalent shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic number of common shares outstanding |
43,688,514 |
|
|
45,437,536 |
|
|
44,402,438 |
|
|
46,160,935 |
|
||||
Dilutive effect of equity awards |
318,434 |
|
|
348,316 |
|
|
305,514 |
|
|
487,485 |
|
||||
Diluted number of common and common equivalent shares outstanding |
44,006,948 |
|
|
45,785,852 |
|
|
44,707,952 |
|
|
46,648,420 |
|
||||
|
|
|
|
|
|
|
|
||||||||
As reported on a GAAP Basis: |
|
|
|
|
|
|
|
||||||||
(dollars in thousands, except per share data) |
|
|
|
|
|
|
|
||||||||
Basic net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
125,147 |
|
|
$ |
130,561 |
|
|
$ |
263,802 |
|
|
$ |
282,068 |
|
Income allocated to participating securities |
(1,219 |
) |
|
(1,004 |
) |
|
(2,430 |
) |
|
(2,148 |
) |
||||
Net income available to common shareholders |
$ |
123,928 |
|
|
$ |
129,557 |
|
|
$ |
261,372 |
|
|
$ |
279,920 |
|
Basic net income per common share |
$ |
2.84 |
|
|
$ |
2.85 |
|
|
$ |
5.89 |
|
|
$ |
6.06 |
|
Diluted net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
125,147 |
|
|
$ |
130,561 |
|
|
$ |
263,802 |
|
|
$ |
282,068 |
|
Income allocated to participating securities |
(1,212 |
) |
|
(998 |
) |
|
(2,419 |
) |
|
(2,132 |
) |
||||
Net income available to common shareholders |
$ |
123,935 |
|
|
$ |
129,563 |
|
|
$ |
261,383 |
|
|
$ |
279,936 |
|
Diluted net income per common share |
$ |
2.82 |
|
|
$ |
2.83 |
|
|
$ |
5.85 |
|
|
$ |
6.00 |
|
As adjusted (a): |
|
|
|
|
|
|
|
||||||||
(dollars in thousands, except per share data) |
|
|
|
|
|
|
|
||||||||
Basic net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
124,725 |
|
|
$ |
130,921 |
|
|
$ |
291,663 |
|
|
$ |
295,445 |
|
Income allocated to participating securities |
(1,215 |
) |
|
(1,009 |
) |
|
(2,696 |
) |
|
(2,253 |
) |
||||
Net income available to common shareholders |
$ |
123,510 |
|
|
$ |
129,912 |
|
|
$ |
288,967 |
|
|
$ |
293,192 |
|
Basic net income per common share |
$ |
2.83 |
|
|
$ |
2.86 |
|
|
$ |
6.51 |
|
|
$ |
6.35 |
|
Diluted net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
124,725 |
|
|
$ |
130,921 |
|
|
$ |
291,663 |
|
|
$ |
295,445 |
|
Income allocated to participating securities |
(1,208 |
) |
|
(1,002 |
) |
|
(2,683 |
) |
|
(2,236 |
) |
||||
Net income available to common shareholders |
$ |
123,517 |
|
|
$ |
129,919 |
|
|
$ |
288,980 |
|
|
$ |
293,209 |
|
Diluted net income per common share |
$ |
2.81 |
|
|
$ |
2.84 |
|
|
$ |
6.46 |
|
|
$ |
6.29 |
|
(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 presented above. The Company excluded approximately |
RECONCILIATION OF (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: |
|||||||||||||||
|
Fiscal quarter ended |
|
Fiscal year ended |
||||||||||||
(dollars in millions) |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
125.1 |
|
|
$ |
130.6 |
|
|
$ |
263.8 |
|
|
$ |
282.1 |
|
Interest expense |
9.0 |
|
|
8.8 |
|
|
37.6 |
|
|
34.6 |
|
||||
Interest income |
(0.4 |
) |
|
(0.1 |
) |
|
(1.3 |
) |
|
(0.5 |
) |
||||
Tax expense |
29.7 |
|
|
30.4 |
|
|
64.2 |
|
|
73.9 |
|
||||
Depreciation and amortization |
25.1 |
|
|
23.4 |
|
|
96.0 |
|
|
89.7 |
|
||||
EBITDA |
$ |
188.6 |
|
|
$ |
193.1 |
|
|
$ |
460.2 |
|
|
$ |
479.7 |
|
|
|
|
|
|
|
|
|
||||||||
Adjustments to EBITDA |
|
|
|
|
|
|
|
||||||||
Intangible asset impairment (a) |
— |
|
|
— |
|
|
30.8 |
|
|
— |
|
||||
Debt extinguishment loss (b) |
— |
|
|
— |
|
|
7.8 |
|
|
— |
|
||||
Organizational restructuring costs (c) |
— |
|
|
— |
|
|
1.6 |
|
|
— |
|
||||
Customer bankruptcy charges, net (d) |
(0.6 |
) |
|
(1.9 |
) |
|
(0.6 |
) |
|
10.9 |
|
||||
Store restructuring costs (e) |
— |
|
|
— |
|
|
(0.7 |
) |
|
(0.4 |
) |
||||
|
— |
|
|
1.8 |
|
|
(2.1 |
) |
|
5.3 |
|
||||
Adjusted EBITDA |
$ |
188.0 |
|
|
$ |
193.1 |
|
|
$ |
497.1 |
|
|
$ |
495.5 |
|
(a) |
Related to the write-down of the Skip Hop tradename asset. |
(b) |
Related to the redemption of the |
(c) |
Costs associated with severance as a result of an organizational restructuring. |
(d) |
Related to the Toys "R" Us bankruptcy. |
(e) |
Fiscal year ended |
(f) |
Net costs associated with transitioning to a full licensing model in |
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) - (f) to the table above.
We present EBITDA and Adjusted EBITDA because we consider them to be 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 are used by the Company's executive management to assess the Company's 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 tables below reflect the calculation of constant currency for total net sales of the International segment and consolidated net sales for the fiscal quarter and fiscal year ended |
|||||||||||||||||||||
|
Fiscal quarter ended |
||||||||||||||||||||
|
Reported |
|
Impact of Foreign Currency Translation |
|
Constant-Currency |
|
Reported |
|
Reported |
|
Constant-Currency |
||||||||||
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consolidated net sales |
$ |
1,100.5 |
|
|
$ |
0.3 |
|
|
$ |
1,100.2 |
|
|
$ |
1,086.4 |
|
|
1.3 |
% |
|
1.3 |
% |
International segment net sales |
$ |
131.7 |
|
|
$ |
0.3 |
|
|
$ |
131.4 |
|
|
$ |
128.6 |
|
|
2.4 |
% |
|
2.2 |
% |
|
Fiscal year ended |
||||||||||||||||||||
|
Reported |
|
Impact of Foreign Currency Translation |
|
Constant-Currency |
|
Reported |
|
Reported |
|
Constant-Currency |
||||||||||
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Consolidated net sales |
$ |
3,519.3 |
|
|
$ |
(6.1 |
) |
|
$ |
3,525.4 |
|
|
$ |
3,462.3 |
|
|
1.6 |
% |
|
1.8 |
% |
International segment net sales |
$ |
429.5 |
|
|
$ |
(6.1 |
) |
|
$ |
435.6 |
|
|
$ |
430.4 |
|
|
(0.2 |
)% |
|
1.2 |
% |
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
View source version on businesswire.com: https://www.businesswire.com/news/home/20200224005443/en/
Vice President & Treasurer
(678) 791-7615
Source: Carter’s, Inc.
Sean McHugh
Vice President & Treasurer
(678) 791-7615