Carter’s, Inc. Reports Second Quarter Fiscal 2023 Results
-
Net sales
$600 million -
Diluted EPS
$0.64 ; adjusted diluted EPS$0.64 -
Returned
$58 million to shareholders through share repurchases and dividends in Q2;$97 million returned in the first half of fiscal 2023 -
Full year fiscal 2023 outlook1:
-
Net sales of
$2.95 billion to$3.00 billion -
Adjusted operating income of
$325 million to$340 million -
Adjusted diluted EPS of
$5.95 to$6.15
-
Net sales of
“We achieved our second quarter sales and earnings objectives,” said
“Our comparable retail sales in the second quarter were in line with our forecast. Unseasonably cool weather weighed on consumer demand in the earlier months of the quarter. We saw a meaningful improvement in the trend of our retail sales beginning
“International sales were lower than forecasted due largely to cooler weather in
“We believe our performance relative to last year reflects the effects of inflation weighing on families with young children and adjustments they have made to constrain spending, where possible. Like our consumers, we have also reduced spending in many areas of our business to mitigate the effects of inflation. Most notably, we have meaningfully reduced inventory levels to improve our product sell-throughs, price realization, and gross profit margin.
“Given the continued efforts by the
“In the balance of the year, we plan to remain focused on margin preservation and cash flow. Given our collective efforts to strengthen our performance, we are forecasting a significant improvement in operating cash flow this year which we expect will enable Carter’s to continue investing in our growth strategies and returning excess capital to our shareholders through dividends and share repurchases.
“Carter’s is the market leader in young children’s apparel. We are the largest specialty retailer in
“We are also the largest supplier of young children’s apparel to the largest, most successful retailers, including Target, Walmart, and Amazon. Together with our wholesale customers, we serve the needs of families with young children in over 20,000 points of distribution globally.
“We believe our unparalleled market distribution capabilities and brand reputation for quality and value will enable us to continue leading the market and be well-positioned to gain market share in the years ahead.”
|
1 Refer to “Business Outlook” section of this release for additional information regarding reconciliations of forward-looking non-GAAP financial measures. |
Adjustments to Reported GAAP Results
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 non-GAAP financial measurements provide a meaningful comparison of the Company’s results and afford investors a view of what management considers to be the Company’s underlying performance. These measures are presented for informational purposes only. See “Reconciliation of Adjusted Results to GAAP” section of this release for additional disclosures and reconciliations regarding these non-GAAP financial measures. Adjustments made to Q2 and first half of fiscal 2023 results reflect costs related to organizational restructuring. In Q2 of fiscal 2022, a pre-tax adjustment of approximately
|
Second Fiscal Quarter |
|||||||||||||||||||||||
|
2023 |
2022 |
||||||||||||||||||||||
(In millions, except earnings per share) |
Operating Income |
|
% |
|
Net Income |
|
Diluted EPS |
|
|
Operating Income |
|
% |
|
Net Income |
|
Diluted EPS |
||||||||
As reported (GAAP) |
$ |
37.6 |
|
6.3 |
% |
|
$ |
23.9 |
|
$ |
0.64 |
|
|
$ |
75.4 |
|
10.8 |
% |
|
$ |
37.0 |
|
$ |
0.93 |
Organizational restructuring |
|
0.4 |
|
|
|
|
0.3 |
|
|
0.01 |
|
|
|
— |
|
|
|
|
— |
|
|
— |
||
Loss on extinguishment of debt |
|
— |
|
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
|
15.2 |
|
|
0.38 |
||
As adjusted |
$ |
37.9 |
|
6.3 |
% |
|
$ |
24.2 |
|
$ |
0.64 |
|
|
$ |
75.4 |
|
10.8 |
% |
|
$ |
52.1 |
|
$ |
1.30 |
|
First Half |
|||||||||||||||||||||||
|
2023 |
2022 |
||||||||||||||||||||||
(In millions, except earnings per share) |
Operating Income |
|
% |
|
Net Income |
|
Diluted EPS |
|
|
Operating Income |
|
% |
|
Net Income |
|
Diluted EPS |
||||||||
As reported (GAAP) |
$ |
93.9 |
|
7.2 |
% |
|
$ |
59.9 |
|
$ |
1.59 |
|
|
$ |
178.0 |
|
12.0 |
% |
|
$ |
104.9 |
|
$ |
2.59 |
Organizational restructuring |
|
1.5 |
|
|
|
|
1.2 |
|
|
0.03 |
|
|
|
— |
|
|
|
|
— |
|
|
— |
||
Loss on extinguishment of debt |
|
— |
|
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
|
15.2 |
|
|
0.37 |
||
As adjusted |
$ |
95.5 |
|
7.4 |
% |
|
$ |
61.0 |
|
$ |
1.62 |
|
|
$ |
178.0 |
|
12.0 |
% |
|
$ |
120.1 |
|
$ |
2.97 |
Note: Results may not be additive due to rounding.
Consolidated Results
Second Quarter of Fiscal 2023 compared to Second Quarter of Fiscal 2022
Net sales decreased
Operating income decreased
Adjusted operating income (a non-GAAP measure) decreased
Net income was
Adjusted net income (a non-GAAP measure) was
First Half of Fiscal 2023 compared to First Half of Fiscal 2022
Net sales decreased
Operating income decreased
Adjusted operating income (a non-GAAP measure) decreased
Net income was
Adjusted net income (a non-GAAP measure) was
Net cash provided by operations in the first half of fiscal 2023 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 Financial Position
The Company’s total liquidity at the end of the second quarter of fiscal 2023 was
Return of Capital
In the second quarter and first half of fiscal 2023, the Company returned to shareholders a total of
-
Share repurchases: During the second quarter of fiscal 2023, the Company repurchased and retired 0.4 million shares of its common stock for
$30.3 million at an average price of$67.49 per share. In the first half of fiscal 2023, the Company repurchased and retired 0.6 million shares of its common stock for$39.9 million at an average price of$68.20 per share. Fiscal year-to-date throughJuly 27, 2023 , the Company has repurchased and retired 0.7 million shares for$48.9 million at an average price of$69.08 per share. All shares were repurchased in open market transactions pursuant to applicable regulations for such transactions. As ofJuly 27, 2023 , the total remaining capacity under the Company’s previously announced repurchase authorizations was approximately$701 million . -
Dividends: In the second quarter of fiscal 2023, the Company paid a cash dividend of
$0.75 per common share totaling$28.2 million . In the first half of fiscal 2023, the Company paid cash dividends totaling$56.6 million . Future payments of quarterly dividends 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.
2023 Business Outlook
We do not reconcile forward-looking adjusted operating income or adjusted diluted earnings per share to their most directly comparable GAAP measures because we cannot predict with reasonable certainty the ultimate outcome of certain components of such reconciliations that are not within our control due to factors described below, or others that may arise, without unreasonable effort. For these reasons, we are unable to assess the probable significance of the unavailable information, which could materially impact the amount of future operating income or diluted EPS, the most directly comparable GAAP metrics to adjusted operating income and adjusted diluted earnings per share, respectively.
For the third quarter of fiscal 2023, the Company expects approximately:
-
$770 million to$790 million in net sales (compared to$819 million in Q3 fiscal 2022); -
$80 million to$85 million in adjusted operating income (compared to$92 million in Q3 fiscal 2022); and -
$1.45 to$1.55 in adjusted diluted earnings per share (compared to$1.67 in Q3 fiscal 2022).
Our forecast for the third quarter of fiscal 2023 assumes:
- Continued macroeconomic pressure on consumer demand and cautious inventory commitments by wholesale customers;
- Improved gross margin, reflecting improved price realization and lower transportation and inventory-related costs;
- SG&A rate deleverage on lower sales;
- Comparable interest expense and a higher effective tax rate; and
- Lower average number of shares outstanding.
For fiscal year 2023, the Company expects approximately:
-
$2.95 billion to$3.00 billion in net sales (compared to$3.21 billion in fiscal 2022); -
$325 million to$340 million in adjusted operating income (compared to$388 million in fiscal 2022); -
$5.95 to$6.15 in adjusted diluted earnings per share (compared to$6.90 in fiscal 2022); -
Operating cash flow of over
$300 million (compared to$88 million in fiscal 2022); and -
Capital expenditures of approximately
$75 million (compared to$40 million in fiscal 2022).
Our forecast for fiscal year 2023 assumes:
- In the second half, improved demand trend as inflation moderates;
- Gross margin expansion, driven by improved price realization and lower transportation and inventory-related costs;
- Comparable SG&A dollars;
- Lower interest expense and higher effective tax rate; and
- Continued return of excess capital.
Unless otherwise noted, the forecast assumptions for the third quarter of fiscal 2023 and fiscal year 2023 are relative to the prior-year period.
Our adjusted operating income and diluted earnings per share forecasts for fiscal year 2023 exclude pre-tax net charges of
Conference Call
The Company will hold a conference call with investors to discuss second quarter fiscal 2023 results and its business outlook on
To access the call by phone, please preregister via the following link to receive your dial-in number and unique passcode: https://register.vevent.com/register/BI611c61f01abb4a47bd5214857d4a008c
A webcast replay will be available shortly after the conclusion of the call at ir.carters.com.
About Carter’s, Inc.
Carter’s, Inc. is the largest branded marketer in
Forward Looking Statements
Statements contained in this press release that are not historical fact and use predictive words such as “estimates”, “outlook”, “guidance”, “expect”, “believe”, “intend”, “designed”, “target”, “plans”, “may”, “will”, “are confident” and similar words are forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995). These forward-looking statements and related assumptions involve risks and uncertainties that could cause actual results and outcomes to differ materially from any forward-looking statements or views expressed in this press release. These risks and uncertainties include, but are not limited to, the factors disclosed in Part I, Item 1A. “Risk Factors” of the Company’s Annual Report on Form 10-K for the fiscal year ended
CARTER’S, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (dollars in thousands, except per share data) (unaudited) |
|||||||||||||||
|
Fiscal Quarter Ended |
|
Two Fiscal Quarters Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
600,199 |
|
|
$ |
700,695 |
|
|
$ |
1,296,079 |
|
|
$ |
1,481,980 |
|
Cost of goods sold |
|
308,303 |
|
|
|
369,456 |
|
|
|
694,716 |
|
|
|
795,699 |
|
Gross profit |
|
291,896 |
|
|
|
331,239 |
|
|
|
601,363 |
|
|
|
686,281 |
|
Royalty income, net |
|
4,341 |
|
|
|
5,602 |
|
|
|
10,860 |
|
|
|
13,076 |
|
Selling, general, and administrative expenses |
|
258,676 |
|
|
|
261,423 |
|
|
|
518,308 |
|
|
|
521,315 |
|
Operating income |
|
37,561 |
|
|
|
75,418 |
|
|
|
93,915 |
|
|
|
178,042 |
|
Interest expense |
|
8,083 |
|
|
|
8,652 |
|
|
|
17,727 |
|
|
|
23,784 |
|
Interest income |
|
(1,005 |
) |
|
|
(272 |
) |
|
|
(1,705 |
) |
|
|
(610 |
) |
Other (income) expense, net |
|
(767 |
) |
|
|
17 |
|
|
|
(1,025 |
) |
|
|
(494 |
) |
Loss on extinguishment of debt |
|
— |
|
|
|
19,940 |
|
|
|
— |
|
|
|
19,940 |
|
Income before income taxes |
|
31,250 |
|
|
|
47,081 |
|
|
|
78,918 |
|
|
|
135,422 |
|
Income tax provision |
|
7,383 |
|
|
|
10,111 |
|
|
|
19,055 |
|
|
|
30,519 |
|
Net income |
$ |
23,867 |
|
|
$ |
36,970 |
|
|
$ |
59,863 |
|
|
$ |
104,903 |
|
|
|
|
|
|
|
|
|
||||||||
Basic net income per common share |
$ |
0.64 |
|
|
$ |
0.93 |
|
|
$ |
1.59 |
|
|
$ |
2.60 |
|
Diluted net income per common share |
$ |
0.64 |
|
|
$ |
0.93 |
|
|
$ |
1.59 |
|
|
$ |
2.59 |
|
Dividend declared and paid per common share |
$ |
0.75 |
|
|
$ |
0.75 |
|
|
$ |
1.50 |
|
|
$ |
1.50 |
|
CARTER’S, INC. BUSINESS SEGMENT RESULTS (dollars in thousands) (unaudited) |
||||||||||||||||||||||||||||
|
Fiscal Quarter Ended |
|
|
Two Fiscal Quarters Ended |
||||||||||||||||||||||||
|
|
|
% of
Total |
|
|
|
% of
Total |
|
|
|
|
% of
Total |
|
|
|
% of
Total |
||||||||||||
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
$ |
323,466 |
|
|
53.9 |
% |
|
$ |
379,097 |
|
|
54.1 |
% |
|
|
$ |
647,187 |
|
|
49.9 |
% |
|
$ |
745,455 |
|
|
50.3 |
% |
|
|
186,867 |
|
|
31.1 |
% |
|
|
224,016 |
|
|
32.0 |
% |
|
|
|
466,856 |
|
|
36.0 |
% |
|
|
531,317 |
|
|
35.9 |
% |
International |
|
89,866 |
|
|
15.0 |
% |
|
|
97,582 |
|
|
13.9 |
% |
|
|
|
182,036 |
|
|
14.1 |
% |
|
|
205,208 |
|
|
13.8 |
% |
Consolidated net sales |
$ |
600,199 |
|
|
100.0 |
% |
|
$ |
700,695 |
|
|
100.0 |
% |
|
|
$ |
1,296,079 |
|
|
100.0 |
% |
|
$ |
1,481,980 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating income: |
|
|
% of Segment
|
|
|
|
% of Segment
|
|
|
|
|
% of Segment
|
|
|
|
% of Segment
|
||||||||||||
|
$ |
28,211 |
|
|
8.7 |
% |
|
$ |
55,540 |
|
|
14.7 |
% |
|
|
$ |
55,150 |
|
|
8.5 |
% |
|
$ |
105,534 |
|
|
14.2 |
% |
|
|
29,209 |
|
|
15.6 |
% |
|
|
33,593 |
|
|
15.0 |
% |
|
|
|
81,301 |
|
|
17.4 |
% |
|
|
94,099 |
|
|
17.7 |
% |
International |
|
6,690 |
|
|
7.4 |
% |
|
|
12,163 |
|
|
12.5 |
% |
|
|
|
9,814 |
|
|
5.4 |
% |
|
|
22,551 |
|
|
11.0 |
% |
Corporate expenses (*) |
|
(26,549 |
) |
|
n/a |
|
|
|
(25,878 |
) |
|
n/a |
|
|
|
|
(52,350 |
) |
|
n/a |
|
|
|
(44,142 |
) |
|
n/a |
|
Consolidated operating income |
$ |
37,561 |
|
|
6.3 |
% |
|
$ |
75,418 |
|
|
10.8 |
% |
|
|
$ |
93,915 |
|
|
7.2 |
% |
|
$ |
178,042 |
|
|
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. |
(dollars in millions) |
Fiscal Quarter Ended |
|
|
Two Fiscal Quarters Ended |
||||||||||||||||
Charges: |
|
|
|
|
International |
|
|
|
|
International |
||||||||||
Organizational restructuring(*) |
$ |
0.2 |
|
$ |
0.1 |
|
$ |
— |
|
|
$ |
(0.6 |
) |
|
$ |
(0.4 |
) |
|
$ |
— |
(*) |
Relates to gains for organizational restructuring and related corporate office lease amendment actions. Additionally, the second fiscal quarter and first two fiscal quarters ended |
Note: Results may not be additive due to rounding.
CARTER’S, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (dollars in thousands, except per share data) (unaudited) |
|||||||||||
|
|
|
|
|
|
||||||
ASSETS |
|
|
|
|
|
||||||
Current assets: |
|
|
|
|
|
||||||
Cash and cash equivalents |
$ |
174,503 |
|
|
$ |
211,748 |
|
|
$ |
231,339 |
|
Accounts receivable, net of allowance for credit losses of |
|
132,679 |
|
|
|
198,587 |
|
|
|
183,920 |
|
Finished goods inventories, net of inventory reserves of |
|
681,573 |
|
|
|
744,573 |
|
|
|
858,258 |
|
Prepaid expenses and other current assets (*) |
|
56,616 |
|
|
|
33,812 |
|
|
|
68,245 |
|
Total current assets |
|
1,045,371 |
|
|
|
1,188,720 |
|
|
|
1,341,762 |
|
Property, plant, and equipment, net of accumulated depreciation of |
|
178,100 |
|
|
|
189,822 |
|
|
|
186,778 |
|
Operating lease assets |
|
499,689 |
|
|
|
492,335 |
|
|
|
449,350 |
|
Tradenames, net |
|
298,274 |
|
|
|
298,393 |
|
|
|
307,518 |
|
|
|
210,517 |
|
|
|
209,333 |
|
|
|
211,247 |
|
Customer relationships, net |
|
28,995 |
|
|
|
30,564 |
|
|
|
32,248 |
|
Other assets |
|
27,525 |
|
|
|
30,548 |
|
|
|
31,747 |
|
Total assets |
$ |
2,288,471 |
|
|
$ |
2,439,715 |
|
|
$ |
2,560,650 |
|
|
|
|
|
|
|
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
||||||
Current liabilities: |
|
|
|
|
|
||||||
Accounts payable |
$ |
281,333 |
|
|
$ |
264,078 |
|
|
$ |
408,006 |
|
Current operating lease liabilities (*) |
|
137,473 |
|
|
|
142,432 |
|
|
|
129,744 |
|
Other current liabilities |
|
98,730 |
|
|
|
122,439 |
|
|
|
96,102 |
|
Total current liabilities |
|
517,536 |
|
|
|
528,949 |
|
|
|
633,852 |
|
|
|
|
|
|
|
||||||
Long-term debt, net |
|
496,984 |
|
|
|
616,624 |
|
|
|
616,275 |
|
Deferred income taxes |
|
45,436 |
|
|
|
41,235 |
|
|
|
45,730 |
|
Long-term operating lease liabilities |
|
420,805 |
|
|
|
421,741 |
|
|
|
400,046 |
|
Other long-term liabilities |
|
32,701 |
|
|
|
34,757 |
|
|
|
43,881 |
|
Total liabilities |
$ |
1,513,462 |
|
|
$ |
1,643,306 |
|
|
$ |
1,739,784 |
|
|
|
|
|
|
|
||||||
Commitments and contingencies |
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
Stockholders' equity: |
|
|
|
|
|
||||||
Preferred stock; par value |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Common stock, voting; par value |
|
374 |
|
|
|
377 |
|
|
|
393 |
|
Additional paid-in capital |
|
— |
|
|
|
— |
|
|
|
— |
|
Accumulated other comprehensive loss |
|
(24,963 |
) |
|
|
(34,338 |
) |
|
|
(32,203 |
) |
Retained earnings |
|
799,598 |
|
|
|
830,370 |
|
|
|
852,676 |
|
Total stockholders' equity |
|
775,009 |
|
|
|
796,409 |
|
|
|
820,866 |
|
Total liabilities and stockholders' equity |
$ |
2,288,471 |
|
|
$ |
2,439,715 |
|
|
$ |
2,560,650 |
|
(*) |
Prepaid expenses and other current assets and Current operating lease liabilities as of |
CARTER’S, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (dollars in thousands) (unaudited) |
|||||||
|
Two Fiscal Quarters Ended |
||||||
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
59,863 |
|
|
$ |
104,903 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
||||
Depreciation of property, plant, and equipment |
|
30,655 |
|
|
|
29,838 |
|
Amortization of intangible assets |
|
1,877 |
|
|
|
1,865 |
|
(Recoveries of) provisions for excess and obsolete inventory, net |
|
(1,581 |
) |
|
|
3,709 |
|
Gain on partial termination of corporate lease |
|
(4,366 |
) |
|
|
— |
|
Other asset impairments and loss on disposal of property, plant and equipment, net of recoveries |
|
2,751 |
|
|
|
246 |
|
Amortization of debt issuance costs |
|
788 |
|
|
|
1,173 |
|
Stock-based compensation expense |
|
10,984 |
|
|
|
12,218 |
|
Unrealized foreign currency exchange gain, net |
|
(429 |
) |
|
|
(32 |
) |
Recoveries of doubtful accounts receivable from customers |
|
(491 |
) |
|
|
(1,520 |
) |
Unrealized (gain) loss on investments |
|
(633 |
) |
|
|
1,867 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
19,940 |
|
Deferred income taxes expense |
|
4,274 |
|
|
|
4,762 |
|
Other |
|
— |
|
|
|
1,019 |
|
Effect of changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
67,425 |
|
|
|
48,973 |
|
Finished goods inventories |
|
70,017 |
|
|
|
(215,519 |
) |
Prepaid expenses and other assets(*) |
|
(21,643 |
) |
|
|
(19,071 |
) |
Accounts payable and other liabilities(*) |
|
(10,249 |
) |
|
|
(87,966 |
) |
Net cash provided by (used in) operating activities |
$ |
209,242 |
|
|
$ |
(93,595 |
) |
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
$ |
(26,356 |
) |
|
$ |
(16,313 |
) |
Net cash used in investing activities |
$ |
(26,356 |
) |
|
$ |
(16,313 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Payment of senior notes due 2025 |
$ |
— |
|
|
$ |
(500,000 |
) |
Premiums paid to extinguish debt |
|
— |
|
|
|
(15,678 |
) |
Payment of debt issuance costs |
|
— |
|
|
|
(2,420 |
) |
Borrowings under secured revolving credit facility |
|
— |
|
|
|
120,000 |
|
Payments on secured revolving credit facility |
|
(120,000 |
) |
|
|
— |
|
Repurchases of common stock |
|
(39,922 |
) |
|
|
(176,306 |
) |
Dividends paid |
|
(56,641 |
) |
|
|
(60,460 |
) |
Withholdings from vesting of restricted stock |
|
(4,837 |
) |
|
|
(6,681 |
) |
Proceeds from exercises of stock options |
|
83 |
|
|
|
311 |
|
Other |
|
— |
|
|
|
(321 |
) |
Net cash used in financing activities |
$ |
(221,317 |
) |
|
$ |
(641,555 |
) |
|
|
|
|
||||
Net effect of exchange rate changes on cash and cash equivalents |
|
1,186 |
|
|
|
(1,492 |
) |
Net decrease in cash and cash equivalents |
$ |
(37,245 |
) |
|
$ |
(752,955 |
) |
Cash and cash equivalents, beginning of period |
|
211,748 |
|
|
|
984,294 |
|
Cash and cash equivalents, end of period |
$ |
174,503 |
|
|
$ |
231,339 |
|
(*) |
Cash flows for the two fiscal quarters ended |
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) |
$ |
291.9 |
|
48.6 |
% |
|
$ |
258.7 |
|
|
43.1 |
% |
|
$ |
37.6 |
|
6.3 |
% |
|
$ |
7.4 |
|
$ |
23.9 |
|
$ |
0.64 |
Organizational restructuring (b) |
|
— |
|
|
|
|
(0.4 |
) |
|
|
|
|
0.4 |
|
|
|
|
0.1 |
|
|
0.3 |
|
|
0.01 |
|||
As adjusted (a) |
$ |
291.9 |
|
48.6 |
% |
|
$ |
258.3 |
|
|
43.0 |
% |
|
$ |
37.9 |
|
6.3 |
% |
|
$ |
7.5 |
|
$ |
24.2 |
|
$ |
0.64 |
|
Two Fiscal Quarters Ended |
||||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
||||||||||
As reported (GAAP) |
$ |
601.4 |
|
46.4 |
% |
|
$ |
518.3 |
|
|
40.0 |
% |
|
$ |
93.9 |
|
7.2 |
% |
|
$ |
19.1 |
|
$ |
59.9 |
|
$ |
1.59 |
Organizational restructuring (b) |
|
— |
|
|
|
|
(1.5 |
) |
|
|
|
|
1.5 |
|
|
|
|
0.4 |
|
|
1.2 |
|
|
0.03 |
|||
As adjusted (a) |
$ |
601.4 |
|
46.4 |
% |
|
$ |
516.8 |
|
|
39.9 |
% |
|
$ |
95.5 |
|
7.4 |
% |
|
$ |
19.4 |
|
$ |
61.0 |
|
$ |
1.62 |
|
Fiscal Quarter Ended |
|||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||||
As reported (GAAP) |
$ |
331.2 |
|
47.3 |
% |
|
$ |
261.4 |
|
37.3 |
% |
|
$ |
75.4 |
|
10.8 |
% |
|
$ |
10.1 |
|
$ |
37.0 |
|
$ |
0.93 |
Loss on extinguishment of debt (c) |
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
4.8 |
|
|
15.2 |
|
|
0.38 |
|||
As adjusted (a) |
$ |
331.2 |
|
47.3 |
% |
|
$ |
261.4 |
|
37.3 |
% |
|
$ |
75.4 |
|
10.8 |
% |
|
$ |
14.9 |
|
$ |
52.1 |
|
$ |
1.30 |
|
Two Fiscal Quarters Ended |
|||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||||
As reported (GAAP) |
$ |
686.3 |
|
46.3 |
% |
|
$ |
521.3 |
|
35.2 |
% |
|
$ |
178.0 |
|
12.0 |
% |
|
$ |
30.5 |
|
$ |
104.9 |
|
$ |
2.59 |
Loss on extinguishment of debt (c) |
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
4.8 |
|
|
15.2 |
|
|
0.37 |
|||
As adjusted (a) |
$ |
686.3 |
|
46.3 |
% |
|
$ |
521.3 |
|
35.2 |
% |
|
$ |
178.0 |
|
12.0 |
% |
|
$ |
35.3 |
|
$ |
120.1 |
|
$ |
2.97 |
|
Fiscal Year Ended |
|||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||||
As reported (GAAP) |
$ |
1,472.4 |
|
45.8 |
% |
|
$ |
1,110.0 |
|
34.6 |
% |
|
$ |
379.2 |
|
11.8 |
% |
|
$ |
66.7 |
|
$ |
250.0 |
|
$ |
6.34 |
Intangible asset impairment (d) |
|
— |
|
|
|
|
— |
|
|
|
|
9.0 |
|
|
|
|
2.1 |
|
|
6.9 |
|
|
0.17 |
|||
Loss on extinguishment of debt (c) |
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
4.8 |
|
|
15.2 |
|
|
0.38 |
|||
As adjusted (a) |
$ |
1,472.4 |
|
45.8 |
% |
|
$ |
1,110.0 |
|
34.6 |
% |
|
$ |
388.2 |
|
12.1 |
% |
|
$ |
73.6 |
|
$ |
272.0 |
|
$ |
6.90 |
(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, income tax, 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) |
Net expenses related to organizational restructuring and related corporate office lease amendment actions. |
(c) |
Related to the redemption of the |
(d) |
Related to the write-down of the |
Note: No adjustments were made to GAAP results in the third quarter of fiscal 2022. 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 |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common and common equivalent shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic number of common shares outstanding |
|
36,824,490 |
|
|
|
39,344,834 |
|
|
|
36,964,509 |
|
|
|
39,807,354 |
|
Dilutive effect of equity awards |
|
127 |
|
|
|
29,153 |
|
|
|
3,850 |
|
|
|
48,274 |
|
Diluted number of common and common equivalent shares outstanding |
|
36,824,617 |
|
|
|
39,373,987 |
|
|
|
36,968,359 |
|
|
|
39,855,628 |
|
As reported on a GAAP Basis: |
|
|
|
|
|
|
|
||||||||
(dollars in thousands, except per share data) |
|
|
|
|
|
|
|
||||||||
Basic net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
23,867 |
|
|
$ |
36,970 |
|
|
$ |
59,863 |
|
|
$ |
104,903 |
|
Income allocated to participating securities |
|
(426 |
) |
|
|
(536 |
) |
|
|
(1,018 |
) |
|
|
(1,480 |
) |
Net income available to common shareholders |
$ |
23,441 |
|
|
$ |
36,434 |
|
|
$ |
58,845 |
|
|
$ |
103,423 |
|
Basic net income per common share |
$ |
0.64 |
|
|
$ |
0.93 |
|
|
$ |
1.59 |
|
|
$ |
2.60 |
|
Diluted net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
23,867 |
|
|
$ |
36,970 |
|
|
$ |
59,863 |
|
|
$ |
104,903 |
|
Income allocated to participating securities |
|
(426 |
) |
|
|
(536 |
) |
|
|
(1,018 |
) |
|
|
(1,479 |
) |
Net income available to common shareholders |
$ |
23,441 |
|
|
$ |
36,434 |
|
|
$ |
58,845 |
|
|
$ |
103,424 |
|
Diluted net income per common share |
$ |
0.64 |
|
|
$ |
0.93 |
|
|
$ |
1.59 |
|
|
$ |
2.59 |
|
As adjusted (a): |
|
|
|
|
|
|
|
||||||||
Basic net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
24,165 |
|
|
$ |
52,121 |
|
|
$ |
61,044 |
|
|
$ |
120,053 |
|
Income allocated to participating securities |
|
(431 |
) |
|
|
(774 |
) |
|
|
(1,040 |
) |
|
|
(1,705 |
) |
Net income available to common shareholders |
$ |
23,734 |
|
|
$ |
51,347 |
|
|
$ |
60,004 |
|
|
$ |
118,348 |
|
Basic net income per common share |
$ |
0.64 |
|
|
$ |
1.31 |
|
|
$ |
1.62 |
|
|
$ |
2.97 |
|
Diluted net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
24,165 |
|
|
$ |
52,121 |
|
|
$ |
61,044 |
|
|
$ |
120,053 |
|
Income allocated to participating securities |
|
(431 |
) |
|
|
(774 |
) |
|
|
(1,040 |
) |
|
|
(1,704 |
) |
Net income available to common shareholders |
$ |
23,734 |
|
|
$ |
51,347 |
|
|
$ |
60,004 |
|
|
$ |
118,349 |
|
Diluted net income per common share |
$ |
0.64 |
|
|
$ |
1.30 |
|
|
$ |
1.62 |
|
|
$ |
2.97 |
|
(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 to EBITDA and Adjusted EBITDA for the periods indicated: |
||||||||||||||||||||
|
|
Fiscal Quarter Ended |
|
Two Fiscal Quarters Ended |
|
Four Fiscal Quarters Ended |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income |
|
$ |
23.9 |
|
|
$ |
37.0 |
|
|
$ |
59.9 |
|
|
$ |
104.9 |
|
|
$ |
205.0 |
|
Interest expense |
|
|
8.1 |
|
|
|
8.7 |
|
|
|
17.7 |
|
|
|
23.8 |
|
|
|
36.7 |
|
Interest income |
|
|
(1.0 |
) |
|
|
(0.3 |
) |
|
|
(1.7 |
) |
|
|
(0.6 |
) |
|
|
(2.4 |
) |
Income tax expense |
|
|
7.4 |
|
|
|
10.1 |
|
|
|
19.1 |
|
|
|
30.5 |
|
|
|
55.2 |
|
Depreciation and amortization |
|
|
16.8 |
|
|
|
17.5 |
|
|
|
32.5 |
|
|
|
31.7 |
|
|
|
66.1 |
|
EBITDA |
|
$ |
55.1 |
|
|
$ |
73.0 |
|
|
$ |
127.5 |
|
|
$ |
190.3 |
|
|
$ |
360.7 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjustments to EBITDA |
|
|
|
|
|
|
|
|
|
|
||||||||||
Organizational restructuring (a) |
|
$ |
0.4 |
|
|
$ |
— |
|
|
$ |
1.5 |
|
|
$ |
— |
|
|
$ |
1.5 |
|
Loss on extinguishment of debt (b) |
|
|
— |
|
|
|
19.9 |
|
|
|
— |
|
|
|
19.9 |
|
|
$ |
— |
|
Intangible asset impairment (c) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9.0 |
|
Total adjustments |
|
|
0.4 |
|
|
|
19.9 |
|
|
|
1.5 |
|
|
|
19.9 |
|
|
|
10.5 |
|
Adjusted EBITDA |
|
$ |
55.5 |
|
|
$ |
92.9 |
|
|
$ |
129.0 |
|
|
$ |
210.2 |
|
|
$ |
371.2 |
|
a. |
Net expenses related to organizational restructuring and related corporate office lease amendment actions. |
b. |
Related to the redemption of the |
c. |
Related to the write-down of the |
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) - (c) 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 and two fiscal quarters ended |
||||||||||||||||||
|
Fiscal Quarter Ended |
|||||||||||||||||
|
Reported |
|
Impact of Foreign Currency Translation |
|
Constant-Currency |
|
Reported |
|
Reported |
|
Constant-Currency |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consolidated net sales |
$ |
600.2 |
|
$ |
(1.2 |
) |
|
$ |
601.4 |
|
$ |
700.7 |
|
(14.3 |
)% |
|
(14.2 |
)% |
International segment net sales |
$ |
89.9 |
|
$ |
(1.2 |
) |
|
$ |
91.0 |
|
$ |
97.6 |
|
(7.9 |
)% |
|
(6.7 |
)% |
|
Two Fiscal Quarters Ended |
|||||||||||||||||
|
Reported |
|
Impact of Foreign Currency Translation |
|
Constant-Currency |
|
Reported |
|
Reported |
|
Constant-Currency |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consolidated net sales |
$ |
1,296.1 |
|
$ |
(3.3 |
) |
|
$ |
1,299.4 |
|
$ |
1,482.0 |
|
(12.5 |
)% |
|
(12.3 |
)% |
International segment net sales |
$ |
182.0 |
|
$ |
(3.3 |
) |
|
$ |
185.4 |
|
$ |
205.2 |
|
(11.3 |
)% |
|
(9.7 |
)% |
Note: Results may not be additive due to rounding.
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/20230727896786/en/
Vice President & Treasurer
(678) 791-7615
Source: Carter’s, Inc.