Carter’s, Inc. Reports Second Quarter Fiscal 2016 Results
-
Net sales
$639 million , growth of 4% -
Diluted EPS
$0.71 , growth of 4%; adjusted diluted EPS$0.72 , decline of 2% -
Returned
$214 million to shareholders through share repurchases and dividends in the first half of fiscal 2016 - Company revises fiscal 2016 sales forecast to growth of 5% - 6% (previously growth of 6% - 7%) and adjusted diluted EPS forecast to growth of approximately 10% (previously growth of 10% - 12%)
“We achieved our sales and earnings objectives in the second quarter,”
said
Consolidated Results
Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015
Net sales increased
Operating income in the second quarter of fiscal 2016 increased
Net income in the second quarter of fiscal 2016 increased
First Half of Fiscal 2016 compared to First Half of Fiscal 2015
Net sales increased
Operating income in the first half of fiscal 2016 increased
Net income in the first half of fiscal 2016 increased
Cash flow from operations in the first half of fiscal 2016 was
See the “Reconciliation of GAAP to Adjusted Results” section of this release for additional disclosures and reconciliations regarding non-GAAP measures.
Business Segment Results
During the second quarter and first half of fiscal 2016, the Company believes, based on analysis of credit card transactions and other data, that Carter’s and OshKosh retail comparable sales were negatively affected by lower demand from international consumers shopping in its U.S. stores and on its website, which was likely influenced by the strength of the U.S. dollar relative to other global currencies.
Carter’s Retail Segment
Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015
Carter’s retail segment sales increased
In the second quarter of fiscal 2016, the Company opened 15 Carter’s
stores and closed one store in
First Half of Fiscal 2016 compared to First Half of Fiscal 2015
Carter’s retail segment sales increased
In the first half of fiscal 2016, the Company opened 31 Carter’s
stores and closed one store in
Carter’s Wholesale Segment
Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015
Carter’s wholesale segment net sales decreased
First Half of Fiscal 2016 compared to First Half of Fiscal 2015
Carter’s wholesale segment net sales increased
OshKosh Retail Segment
Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015
OshKosh retail segment net sales increased
In the second quarter of fiscal 2016, the Company opened 12 OshKosh
stores in
First Half of Fiscal 2016 compared to First Half of Fiscal 2015
OshKosh retail segment net sales increased
In the first half of fiscal 2016, the Company opened 23 OshKosh
stores in
OshKosh Wholesale Segment
Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015
OshKosh wholesale segment net sales decreased
First Half of Fiscal 2016 compared to First Half of Fiscal 2015
OshKosh wholesale segment net sales decreased
International Segment
Second Quarter of Fiscal 2016 compared to Second Quarter of Fiscal 2015
International segment net sales increased
Changes in foreign currency exchange rates in the second quarter of
fiscal 2016 compared to the second quarter of fiscal 2015 negatively
affected international segment net sales in the second quarter of fiscal
2016 by
For the second quarter of fiscal 2016,
First Half of Fiscal 2016 compared to First Half of Fiscal 2015
International segment net sales increased
Changes in foreign currency exchange rates in the first half of fiscal
2016 compared to the first half of fiscal 2015 negatively affected
international segment net sales in the first half of fiscal 2016 by
For the first half of fiscal 2016,
Return of Capital
In the second quarter of fiscal 2016, the Company returned a total of
During the second quarter of fiscal 2016, the Company repurchased and
retired 1,049,483 shares of its common stock for
During the second quarter of fiscal 2016, the Company paid a cash
dividend of
2016 Business Outlook
For the third quarter of fiscal 2016, the Company projects net sales
will increase approximately 6% to 7% compared to the third quarter of
fiscal 2015 and adjusted diluted earnings per share will increase
approximately 6% to 10% compared to adjusted diluted earnings per share
of
For fiscal 2016, the Company now projects net sales will increase
approximately 5% to 6% (previously projected growth of 6% to 7%)
compared to fiscal 2015 and adjusted diluted earnings per share will
increase approximately 10% (previously projected growth of 10% to 12%)
compared to adjusted diluted earnings per share of
Conference Call
The Company will hold a conference call with investors to discuss second
quarter fiscal 2016 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 the Company’s future
performance, including, without limitation, statements with respect to
the Company’s anticipated financial results for the third quarter of
fiscal 2016 and fiscal year 2016, or any other future period,
assessments 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 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 | Two Fiscal Quarters Ended | ||||||||||||||||||||||||
July 2, 2016 | July 4, 2015 | July 2, 2016 | July 4, 2015 | ||||||||||||||||||||||
Net sales | $ | 639,471 | $ | 612,765 | $ | 1,363,556 | $ | 1,297,529 | |||||||||||||||||
Cost of goods sold | 357,289 | 349,870 | 770,445 | 750,582 | |||||||||||||||||||||
Gross profit | 282,182 | 262,895 | 593,111 | 546,947 | |||||||||||||||||||||
Selling, general, and administrative expenses | 228,464 | 209,296 | 457,460 | 420,479 | |||||||||||||||||||||
Royalty income | (9,525 | ) | (8,353 | ) | (20,600 | ) | (19,989 | ) | |||||||||||||||||
Operating income | 63,243 | 61,952 | 156,251 | 146,457 | |||||||||||||||||||||
Interest expense | 6,803 | 6,935 | 13,542 | 13,627 | |||||||||||||||||||||
Interest income | (178 | ) | (157 | ) | (385 | ) | (294 | ) | |||||||||||||||||
Other expense (income), net | 516 | (1,900 | ) | 3,709 | 62 | ||||||||||||||||||||
Income before income taxes | 56,102 | 57,074 | 139,385 | 133,062 | |||||||||||||||||||||
Provision for income taxes | 19,904 | 20,969 | 49,207 | 47,165 | |||||||||||||||||||||
Net income | $ | 36,198 | $ | 36,105 | $ | 90,178 | $ | 85,897 | |||||||||||||||||
Basic net income per common share | $ | 0.72 | $ | 0.69 | $ | 1.77 | $ | 1.63 | |||||||||||||||||
Diluted net income per common share | $ | 0.71 | $ | 0.68 | $ | 1.75 | $ | 1.62 | |||||||||||||||||
Dividend declared and paid per common share | $ | 0.33 | $ | 0.22 | $ | 0.66 | $ | 0.44 | |||||||||||||||||
CARTER’S, INC. |
|||||||||||||||||||||||||||||||||||||||||||||||
BUSINESS SEGMENT RESULTS |
|||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||||||||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||||||||||||||||||||||||
Fiscal Quarter Ended | Two Fiscal Quarters Ended | ||||||||||||||||||||||||||||||||||||||||||||||
% of | |||||||||||||||||||||||||||||||||||||||||||||||
% of | % of | % of | Total | ||||||||||||||||||||||||||||||||||||||||||||
July 2, | Total Net | July 4, | Total Net | July 2, | Total Net | July 4, | Net | ||||||||||||||||||||||||||||||||||||||||
2016 | Sales | 2015 | Sales | 2016 | Sales | 2015 | Sales | ||||||||||||||||||||||||||||||||||||||||
Net sales: |
|||||||||||||||||||||||||||||||||||||||||||||||
Carter’s Wholesale | $ | 205,738 | 32.2 | % | $ | 211,730 | 34.6 | % | $ | 485,878 | 35.5 | % | $ | 481,045 | 37.1 | % | |||||||||||||||||||||||||||||||
Carter’s Retail (a) | 273,832 | 42.8 | % | 246,980 | 40.4 | % | 546,155 | 40.1 | % | 504,707 | 39.0 | % | |||||||||||||||||||||||||||||||||||
Total Carter’s (U.S.) | 479,570 | 75.0 | % | 458,710 | 75.0 | % | 1,032,033 | 75.6 | % | 985,752 | 76.1 | % | |||||||||||||||||||||||||||||||||||
OshKosh Retail (a) | 78,950 | 12.3 | % | 73,453 | 12.0 | % | 160,716 | 11.8 | % | 146,495 | 11.3 | % | |||||||||||||||||||||||||||||||||||
OshKosh Wholesale | 9,384 | 1.5 | % | 14,306 | 2.3 | % | 21,298 | 1.6 | % | 30,357 | 2.3 | % | |||||||||||||||||||||||||||||||||||
Total OshKosh (U.S.) | 88,334 | 13.8 | % | 87,759 | 14.3 | % | 182,014 | 13.4 | % | 176,852 | 13.6 | % | |||||||||||||||||||||||||||||||||||
International (b) | 71,567 | 11.2 | % | 66,296 | 10.7 | % | 149,509 | 11.0 | % | 134,925 | 10.3 | % | |||||||||||||||||||||||||||||||||||
Total net sales | $ | 639,471 | 100.0 | % | $ | 612,765 | 100.0 | % | $ | 1,363,556 | 100.0 | % | $ | 1,297,529 | 100.0 | % | |||||||||||||||||||||||||||||||
% of | % of | % of | % of | ||||||||||||||||||||||||||||||||||||||||||||
Segment | Segment | Segment | Segment | ||||||||||||||||||||||||||||||||||||||||||||
Operating income (loss): |
Net Sales | Net Sales | Net Sales | Net Sales | |||||||||||||||||||||||||||||||||||||||||||
Carter’s Wholesale | $ | 39,899 | 19.4 | % | $ | 40,207 | 19.0 | % | $ | 106,104 | 21.8 | % | $ | 98,138 | 20.4 | % | |||||||||||||||||||||||||||||||
Carter’s Retail (a) | 38,433 | 14.0 | % | 38,331 | 15.5 | % | 79,687 | 14.6 | % | 82,824 | 16.4 | % | |||||||||||||||||||||||||||||||||||
Total Carter’s (U.S.) | 78,332 | 16.3 | % | 78,538 | 17.1 | % | 185,791 | 18.0 | % | 180,962 | 18.4 | % | |||||||||||||||||||||||||||||||||||
OshKosh Retail (a) | (1,481 | ) | (1.9 | )% | (1,815 | ) | (2.5 | )% | (3,266 | ) | (2.0 | )% | (2,775 | ) | (1.9 | )% | |||||||||||||||||||||||||||||||
OshKosh Wholesale (U.S.) | 1,610 | 17.2 | % | 2,249 | 15.7 | % | 3,816 | 17.9 | % | 5,228 | 17.2 | % | |||||||||||||||||||||||||||||||||||
Total OshKosh | 129 | 0.1 | % | 434 | 0.5 | % | 550 | 0.3 | % | 2,453 | 1.4 | % | |||||||||||||||||||||||||||||||||||
International (b) (c) | 9,105 | 12.7 | % | 6,236 | 9.4 | % | 17,546 | 11.7 | % | 12,747 | 9.4 | % | |||||||||||||||||||||||||||||||||||
Corporate expenses (d) (e) | (24,323 | ) | (23,256 | ) | (47,636 | ) | (49,705 | ) | |||||||||||||||||||||||||||||||||||||||
Total operating income | $ | 63,243 | 9.9 | % | $ | 61,952 | 10.1 | % | $ | 156,251 | 11.5 | % | $ | 146,457 | 11.3 | % | |||||||||||||||||||||||||||||||
(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
(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 charges related to the amortization of tradenames of
CARTER’S, INC. |
|||||||||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||||||||||||||
(dollars in thousands, except per share data) |
|||||||||||||||||||
(unaudited) |
|||||||||||||||||||
July 2, 2016 | January 2, 2016 | July 4, 2015 | |||||||||||||||||
ASSETS | |||||||||||||||||||
Current assets: | |||||||||||||||||||
Cash and cash equivalents | $ | 205,080 | $ | 381,209 | $ | 244,301 | |||||||||||||
Accounts receivable, net | 150,633 | 207,570 | 157,145 | ||||||||||||||||
Finished goods inventories | 587,434 | 469,934 | 544,256 | ||||||||||||||||
Prepaid expenses and other current assets | 46,189 | 37,815 | 47,639 | ||||||||||||||||
Deferred income taxes | 32,816 | 34,080 | 31,871 | ||||||||||||||||
Total current assets | 1,022,152 | 1,130,608 | 1,025,212 | ||||||||||||||||
Property, plant, and equipment, net of accumulated depreciation of $317,580, $290,636, and $263,580, respectively | 386,034 | 371,704 | 353,138 | ||||||||||||||||
Tradenames, net |
309,017 | 310,848 | 312,836 | ||||||||||||||||
Goodwill | 177,540 | 174,874 | 178,753 | ||||||||||||||||
Other assets | 17,749 | 15,620 | 13,759 | ||||||||||||||||
Total assets | $ | 1,912,492 | $ | 2,003,654 | $ | 1,883,698 | |||||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||||||
Current liabilities: | |||||||||||||||||||
Accounts payable | $ | 190,366 | $ | 157,648 | $ | 145,809 | |||||||||||||
Other current liabilities | 80,595 | 105,070 | 76,451 | ||||||||||||||||
Total current liabilities | 270,961 | 262,718 | 222,260 | ||||||||||||||||
Long-term debt, net | 580,678 | 578,972 | 580,427 | ||||||||||||||||
Deferred income taxes | 128,682 | 128,838 | 119,230 | ||||||||||||||||
Other long-term liabilities | 165,469 | 158,075 | 158,842 | ||||||||||||||||
Total liabilities | 1,145,790 | 1,128,603 | 1,080,759 | ||||||||||||||||
Commitments and contingencies | |||||||||||||||||||
Stockholders' equity: | |||||||||||||||||||
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at July 2, 2016, January 2, 2016, and July 4, 2015 | — | — | — | ||||||||||||||||
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 50,194,955, 51,764,309, and 52,331,208 shares issued and outstanding at July 2, 2016, January 2, 2016 and July 4, 2015, respectively | 502 | 518 | 523 | ||||||||||||||||
Additional paid-in capital | — | — | — | ||||||||||||||||
Accumulated other comprehensive loss | (30,533 | ) | (36,367 | ) | (29,275 | ) | |||||||||||||
Retained earnings | 796,733 | 910,900 | 831,691 | ||||||||||||||||
Total stockholders' equity | 766,702 | 875,051 | 802,939 | ||||||||||||||||
Total liabilities and stockholders' equity | $ | 1,912,492 | $ | 2,003,654 | $ | 1,883,698 | |||||||||||||
CARTER’S, INC. |
|||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||||
(dollars in thousands) |
|||||||||||||
(unaudited) |
|||||||||||||
Two Fiscal Quarters Ended | |||||||||||||
July 2, 2016 | July 4, 2015 | ||||||||||||
Cash flows from operating activities: | |||||||||||||
Net income | $ | 90,178 | $ | 85,897 | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||
Depreciation and amortization | 34,916 | 30,338 | |||||||||||
Amortization of tradenames | 1,831 | 4,429 | |||||||||||
Accretion of contingent consideration | — | 809 | |||||||||||
Amortization of debt issuance costs | 725 | 678 | |||||||||||
Non-cash stock-based compensation expense | 9,250 | 9,560 | |||||||||||
Unrealized foreign currency loss, net | 3,130 | 84 | |||||||||||
Income tax benefit from stock-based compensation | (3,684 | ) | (6,890 | ) | |||||||||
Loss on disposal of property, plant, and equipment | 133 | 90 | |||||||||||
Deferred income taxes | 1,258 | 1,886 | |||||||||||
Effect of changes in operating assets and liabilities: | |||||||||||||
Accounts receivable, net | 57,229 | 28,649 | |||||||||||
Finished goods inventories | (114,817 | ) | (103,379 | ) | |||||||||
Prepaid expenses and other assets | (12,643 | ) | (14,244 | ) | |||||||||
Accounts payable and other liabilities | 18,093 | (10,775 | ) | ||||||||||
Net cash provided by operating activities | 85,599 | 27,132 | |||||||||||
Cash flows from investing activities: | |||||||||||||
Capital expenditures | (49,698 | ) | (50,284 | ) | |||||||||
Proceeds from sale of property, plant, and equipment | 193 | 43 | |||||||||||
Net cash used in investing activities | (49,505 | ) | (50,241 | ) | |||||||||
Cash flows from financing activities: | |||||||||||||
Borrowings under secured revolving credit facility | — | 20,349 | |||||||||||
Payments on secured revolving credit facility | — | (20,000 | ) | ||||||||||
Repurchase of common stock | (180,209 | ) | (48,894 | ) | |||||||||
Dividends paid | (33,679 | ) | (23,143 | ) | |||||||||
Income tax benefit from stock-based compensation | 3,684 | 6,890 | |||||||||||
Withholdings from vesting of restricted stock | (8,508 | ) | (12,377 | ) | |||||||||
Proceeds from exercise of stock options | 5,101 | 4,560 | |||||||||||
Net cash used in financing activities | (213,611 | ) | (72,615 | ) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | 1,388 | (613 | ) | ||||||||||
Net decrease in cash and cash equivalents | (176,129 | ) | (96,337 | ) | |||||||||
Cash and cash equivalents, beginning of period | 381,209 | 340,638 | |||||||||||
Cash and cash equivalents, end of period | $ | 205,080 | $ | 244,301 | |||||||||
CARTER’S, INC. |
|||||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP TO ADJUSTED RESULTS |
|||||||||||||||||||||||||||||||||||||||||||||
(dollars in millions, except earnings per share) |
|||||||||||||||||||||||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||||||||||||||||||||||
Fiscal Quarter Ended July 2, 2016 | |||||||||||||||||||||||||||||||||||||||||||||
Gross | % Net | % Net | Operating | % Net | Net | Diluted | |||||||||||||||||||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | ||||||||||||||||||||||||||||||||||||||
As reported (GAAP) | $ | 282.2 | 44.1 | % | $ | 228.5 | 35.7 | % | $ | 63.2 | 9.9 | % | $ | 36.2 | $ | 0.71 | |||||||||||||||||||||||||||||
Amortization of tradenames | — | (0.8 | ) | 0.8 | 0.5 | 0.01 | |||||||||||||||||||||||||||||||||||||||
As adjusted (a) | $ | 282.2 | 44.1 | % | $ | 227.7 | 35.6 | % | $ | 64.0 | 10.0 | % | $ | 36.7 | $ | 0.72 | |||||||||||||||||||||||||||||
Two Fiscal Quarters Ended July 2, 2016 | |||||||||||||||||||||||||||||||||||||||||||||
Gross Margin | % Net Sales | SG&A | % Net Sales | Operating Income | % Net Sales | Net Income | Diluted EPS | ||||||||||||||||||||||||||||||||||||||
As reported (GAAP) | $ | 593.1 | 43.5 | % | $ | 457.5 | 33.5 | % | $ | 156.3 | 11.5 | % | $ | 90.2 | $ | 1.75 | |||||||||||||||||||||||||||||
Amortization of tradenames | — | (1.7 | ) | 1.7 | 1.1 | 0.02 | |||||||||||||||||||||||||||||||||||||||
As adjusted (a) | $ | 593.1 | 43.5 | % | $ | 455.7 | 33.4 | % | $ | 158.0 | 11.6 | % | $ | 91.3 | $ | 1.77 | |||||||||||||||||||||||||||||
Fiscal Quarter Ended July 4, 2015 | |||||||||||||||||||||||||||||||||||||||||||||
Gross Margin | % Net Sales | SG&A | % Net Sales | Operating Income | % Net Sales | Net Income | Diluted EPS | ||||||||||||||||||||||||||||||||||||||
As reported (GAAP) | $ | 262.9 | 42.9 | % | $ | 209.3 | 34.2 | % | $ | 62.0 | 10.1 | % | $ | 36.1 | $ | 0.68 | |||||||||||||||||||||||||||||
Amortization of tradenames | — | (2.1 | ) | 2.1 | 1.3 | 0.02 | |||||||||||||||||||||||||||||||||||||||
Revaluation of contingent consideration (b) | — | (1.4 | ) | 1.4 | 1.4 | 0.03 | |||||||||||||||||||||||||||||||||||||||
As adjusted (a) | $ | 262.9 | 42.9 | % | $ | 205.8 | 33.6 | % | $ | 65.4 | 10.7 | % | $ | 38.8 | $ | 0.73 | |||||||||||||||||||||||||||||
Two Fiscal Quarters Ended July 4, 2015 | |||||||||||||||||||||||||||||||||||||||||||||
Gross Margin | % Net Sales | SG&A | % Net Sales | Operating Income | % Net Sales | Net Income | Diluted EPS | ||||||||||||||||||||||||||||||||||||||
As reported (GAAP) | $ | 546.9 | 42.2 | % | $ | 420.5 | 32.4 | % | $ | 146.5 | 11.3 | % | $ | 85.9 | $ | 1.62 | |||||||||||||||||||||||||||||
Amortization of tradenames | — | (4.3 | ) | 4.3 | 2.7 | 0.05 | |||||||||||||||||||||||||||||||||||||||
Revaluation of contingent consideration (b) | — | (1.9 | ) | 1.9 | 1.9 | 0.03 | |||||||||||||||||||||||||||||||||||||||
As adjusted (a) | $ | 546.9 | 42.2 | % | $ | 414.3 | 31.9 | % | $ | 152.7 | 11.8 | % | $ | 90.5 | $ | 1.70 | |||||||||||||||||||||||||||||
(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 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.
(b) 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.
CARTER’S, INC. |
||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP TO ADJUSTED RESULTS |
||||||||||||||||||||||||||||||
(dollars in millions, except earnings per share) |
||||||||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||||||||
Fiscal Quarter Ended October 3, 2015 | ||||||||||||||||||||||||||||||
Gross | Operating | |||||||||||||||||||||||||||||
Margin | SG&A | Income | Net Income | Diluted EPS | ||||||||||||||||||||||||||
As reported (GAAP) | $ | 347.5 | $ | 230.0 | $ | 130.2 | $ | 79.3 | $ | 1.51 | ||||||||||||||||||||
Amortization of tradenames | — | (1.0 | ) | 1.0 | 0.6 | 0.01 | ||||||||||||||||||||||||
As adjusted (a) | $ | 347.5 | $ | 229.0 | $ | 131.2 | $ | 79.9 | $ | 1.52 | ||||||||||||||||||||
Fiscal Year Ended January 2, 2016 | ||||||||||||||||||||||||||||||
Gross Margin | SG&A | Operating Income | Net Income | Diluted EPS | ||||||||||||||||||||||||||
As reported (GAAP) | $ | 1,258.0 | $ | 909.2 | $ | 392.9 | $ | 237.8 | $ | 4.50 | ||||||||||||||||||||
Amortization of tradenames | — | (6.2 | ) | 6.2 | 3.9 | 0.08 | ||||||||||||||||||||||||
Revaluation of contingent consideration (b) | — | (1.9 | ) | 1.9 | 1.9 | 0.04 | ||||||||||||||||||||||||
As adjusted (a) | $ | 1,258.0 | $ | 901.1 | $ | 401.0 | $ | 243.6 | $ | 4.61 | ||||||||||||||||||||
(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 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.
(b) 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.
CARTER’S, INC. |
||||||||||||||||||||||||||
RECONCILIATION OF NET INCOME ALLOCABLE TO COMMON SHAREHOLDERS |
||||||||||||||||||||||||||
(unaudited) |
||||||||||||||||||||||||||
Fiscal Quarter Ended | Two Fiscal Quarters Ended | |||||||||||||||||||||||||
July 2, | July 4, | July 2, | July 4, | |||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||||||||||||
Weighted-average number of common and common equivalent shares outstanding: | ||||||||||||||||||||||||||
Basic number of common shares outstanding | 50,143,568 | 52,020,386 | 50,660,278 | 52,069,800 | ||||||||||||||||||||||
Dilutive effect of equity awards | 469,114 | 526,016 | 468,632 | 514,121 | ||||||||||||||||||||||
Diluted number of common and common equivalent shares outstanding | 50,612,682 | 52,546,402 | 51,128,910 | 52,583,921 | ||||||||||||||||||||||
As reported on a GAAP Basis: |
||||||||||||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||||||||||||
Basic net income per common share: | ||||||||||||||||||||||||||
Net income | $ | 36,198 | $ | 36,105 | $ | 90,178 | $ | 85,897 | ||||||||||||||||||
Income allocated to participating securities | (279 | ) | (305 | ) | (720 | ) | (847 | ) | ||||||||||||||||||
Net income available to common shareholders | $ | 35,919 | $ | 35,800 | $ | 89,458 | $ | 85,050 | ||||||||||||||||||
Basic net income per common share | $ | 0.72 | $ | 0.69 | $ | 1.77 | $ | 1.63 | ||||||||||||||||||
Diluted net income per common share: | ||||||||||||||||||||||||||
Net income | $ | 36,198 | $ | 36,105 | $ | 90,178 | $ | 85,897 | ||||||||||||||||||
Income allocated to participating securities | (278 | ) | (303 | ) | (715 | ) | (840 | ) | ||||||||||||||||||
Net income available to common shareholders | $ | 35,920 | $ | 35,802 | $ | 89,463 | $ | 85,057 | ||||||||||||||||||
Diluted net income per common share | $ | 0.71 | $ | 0.68 | $ | 1.75 | $ | 1.62 | ||||||||||||||||||
As adjusted (a): |
||||||||||||||||||||||||||
Basic net income per common share: | ||||||||||||||||||||||||||
Net income | $ | 36,697 | $ | 38,805 | $ | 91,276 | $ | 90,518 | ||||||||||||||||||
Income allocated to participating securities | (284 | ) | (329 | ) | (729 | ) | (893 | ) | ||||||||||||||||||
Net income available to common shareholders | $ | 36,413 | $ | 38,476 | $ | 90,547 | $ | 89,625 | ||||||||||||||||||
Basic net income per common share | $ | 0.73 | $ | 0.74 | $ | 1.79 | $ | 1.72 | ||||||||||||||||||
Diluted net income per common share: | ||||||||||||||||||||||||||
Net income | $ | 36,697 | $ | 38,805 | $ | 91,276 | $ | 90,518 | ||||||||||||||||||
Income allocated to participating securities | (282 | ) | (326 | ) | (725 | ) | (886 | ) | ||||||||||||||||||
Net income available to common shareholders | $ | 36,415 | $ | 38,479 | $ | 90,551 | $ | 89,632 | ||||||||||||||||||
Diluted net income per common share | $ | 0.72 | $ | 0.73 | $ | 1.77 | $ | 1.70 | ||||||||||||||||||
(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
RECONCILIATION OF U.S. GAAP AND NON-GAAP INFORMATION |
|||||||||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||||||||
The following table provides a reconciliation of net income to EBITDA and Adjusted EBITDA for the periods indicated: |
|||||||||||||||||||||||||||||||
Four Fiscal | |||||||||||||||||||||||||||||||
Fiscal Quarter Ended | Two Fiscal Quarters Ended | Quarters Ended | |||||||||||||||||||||||||||||
July 2, 2016 | July 4, 2015 | July 2, 2016 | July 4, 2015 | July 2, 2016 | |||||||||||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||||||||||
Net income | $ | 36.2 | $ | 36.1 | $ | 90.2 | $ | 85.9 | $ | 242.1 | |||||||||||||||||||||
Interest expense | 6.8 | 6.9 | 13.5 | 13.6 | 26.9 | ||||||||||||||||||||||||||
Interest income | (0.2 | ) | (0.2 | ) | (0.4 | ) | (0.3 | ) | (0.6 | ) | |||||||||||||||||||||
Income tax expense | 19.9 | 21.0 | 49.2 | 47.2 | 132.4 | ||||||||||||||||||||||||||
Depreciation and amortization (a) | 18.6 | 17.6 | 36.8 | 34.8 | 70.4 | ||||||||||||||||||||||||||
EBITDA | $ | 81.3 | $ | 81.4 | $ | 189.3 | $ | 181.2 | $ | 471.2 | |||||||||||||||||||||
Adjustments to EBITDA | |||||||||||||||||||||||||||||||
Revaluation of contingent consideration (b) | $ | — | $ | 1.4 | — | 1.9 | $ | — | |||||||||||||||||||||||
Adjusted EBITDA | $ | 81.3 | $ | 82.8 | $ | 189.3 | $ | 183.1 | $ | 471.2 | |||||||||||||||||||||
(a) Includes amortization of acquired tradenames.
(b) 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 item described in footnote (b) 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/20160727005660/en/
Source: Carter’s, Inc.
Carter’s, Inc.
Sean McHugh, 678-791-7615
Vice President &
Treasurer