Carter’s, Inc. Reports Third Quarter Fiscal 2016 Results
-
Net sales
$901 million , growth of 6% -
Diluted EPS
$1.60 , growth of 7%; adjusted diluted EPS$1.61 , growth of 6% -
Returned
$289 million to shareholders through share repurchases and dividends in the first three quarters of fiscal 2016 - Fiscal 2016 outlook: sales growth of 5% to 6%; adjusted diluted EPS growth of 9% to 10%
“In the third quarter, we achieved a record level of sales and earnings with sales growth in all channels of distribution,” said Michael D. Casey, Chairman and Chief Executive Officer. “Our performance in the quarter reflects significant growth in online sales and higher demand from international customers. Given the current trends in our business, we expect to achieve our growth objectives this year and 28th consecutive year of sales growth.”
Consolidated Results
Third Quarter of Fiscal 2016 compared to Third Quarter of Fiscal 2015
Net sales increased
Operating income in the third quarter of fiscal 2016 increased
Net income in the third quarter of fiscal 2016 increased
First Three Quarters of Fiscal 2016 compared to First Three Quarters of Fiscal 2015
Net sales increased
Operating income in the first three quarters of fiscal 2016 increased
Net income in the first three quarters of fiscal 2016 increased
Cash flow from operations in the first three quarters 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 first three quarters of fiscal 2016, the Company believes 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 the Company believes was influenced by the strength of the U.S. dollar relative to other currencies. However, the Company believes these effects were less pronounced in the third quarter of fiscal 2016 as its U.S. retail business experienced improvement in demand from international consumers.
Carter’s Retail Segment
Third Quarter of Fiscal 2016 compared to Third Quarter of Fiscal 2015
Carter’s retail segment sales increased
In the third quarter of fiscal 2016, the Company opened 13 Carter’s
stores and closed one store in
First Three Quarters of Fiscal 2016 compared to First Three Quarters of Fiscal 2015
Carter’s retail segment sales increased
In the first three quarters of fiscal 2016, the Company opened 44 Carter’s
stores and closed two stores in
Carter’s Wholesale Segment
Third Quarter of Fiscal 2016 compared to Third Quarter of Fiscal 2015
Carter’s wholesale segment net sales increased
First Three Quarters of Fiscal 2016 compared to First Three Quarters of Fiscal 2015
Carter’s wholesale segment net sales increased
OshKosh Retail Segment
Third Quarter of Fiscal 2016 compared to Third Quarter of Fiscal 2015
OshKosh retail segment net sales increased
In the third quarter of fiscal 2016, the Company opened seven OshKosh
stores in
First Three Quarters of Fiscal 2016 compared to First Three Quarters of Fiscal 2015
OshKosh retail segment net sales increased
In the first three quarters of fiscal 2016, the Company opened 30 OshKosh
stores in
OshKosh Wholesale Segment
Third Quarter of Fiscal 2016 compared to Third Quarter of Fiscal 2015
OshKosh wholesale segment net sales decreased
First Three Quarters of Fiscal 2016 compared to First Three Quarters of Fiscal 2015
OshKosh wholesale segment net sales decreased
International Segment
Third Quarter of Fiscal 2016 compared to Third Quarter of Fiscal 2015
International segment net sales increased
Changes in foreign currency exchange rates in the third quarter of
fiscal 2016 compared to the third quarter of fiscal 2015 favorably
affected international segment net sales in the third quarter of fiscal
2016 by
For the third quarter of fiscal 2016,
First Three Quarters of Fiscal 2016 compared to First Three Quarters of Fiscal 2015
International segment net sales increased
Changes in foreign currency exchange rates in the first three quarters
of fiscal 2016 compared to the first three quarters of fiscal 2015
negatively affected international segment net sales in the first three
quarters of fiscal 2016 by
For the first three quarters of fiscal 2016,
Return of Capital
Since the beginning of fiscal 2013, the Company has returned a total of
In the third quarter of fiscal 2016, the Company returned a total of
During the third quarter of fiscal 2016, the Company repurchased and
retired 587,100 shares of its common stock for
During the third quarter of fiscal 2016, the Company paid a cash
dividend of
2016 Business Outlook
For the fourth quarter of fiscal 2016, the Company projects net sales
will increase approximately 5% to 6% compared to the fourth quarter of
fiscal 2015 and adjusted diluted earnings per share in the range of
For fiscal 2016, the Company continues to project net sales growth of
approximately 5% to 6% compared to fiscal 2015 and now projects adjusted
diluted earnings per share will increase approximately 9% to 10%
(previously projected growth of approximately 10%) compared to adjusted
diluted earnings per share of
Conference Call
The Company will hold a conference call with investors to discuss third
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 fourth 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 | Three Fiscal Quarters Ended | |||||||||||||||||||
October 1, 2016 | October 3, 2015 | October 1, 2016 | October 3, 2015 | |||||||||||||||||
Net sales | $ | 901,425 | $ | 849,806 | $ | 2,264,981 | $ | 2,147,335 | ||||||||||||
Cost of goods sold | 525,879 | 502,267 | 1,296,324 | 1,252,849 | ||||||||||||||||
Gross profit | 375,546 | 347,539 | 968,657 | 894,486 | ||||||||||||||||
Selling, general, and administrative expenses | 255,322 | 230,017 | 712,782 | 650,496 | ||||||||||||||||
Royalty income | (10,670 | ) | (12,699 | ) | (31,270 | ) | (32,688 | ) | ||||||||||||
Operating income | 130,894 | 130,221 | 287,145 | 276,678 | ||||||||||||||||
Interest expense | 6,779 | 6,907 | 20,321 | 20,534 | ||||||||||||||||
Interest income | (68 | ) | (91 | ) | (453 | ) | (385 | ) | ||||||||||||
Other (income) expense, net | (36 | ) | (622 | ) | 3,673 | (560 | ) | |||||||||||||
Income before income taxes | 124,219 | 124,027 | 263,604 | 257,089 | ||||||||||||||||
Provision for income taxes | 43,408 | 44,701 | 92,615 | 91,866 | ||||||||||||||||
Net income | $ | 80,811 | $ | 79,326 | $ | 170,989 | $ | 165,223 | ||||||||||||
Basic net income per common share | $ | 1.62 | $ | 1.52 | $ | 3.37 | $ | 3.15 | ||||||||||||
Diluted net income per common share | $ | 1.60 | $ | 1.51 | $ | 3.34 | $ | 3.12 | ||||||||||||
Dividend declared and paid per common share | $ | 0.33 | $ | 0.22 | $ | 0.99 | $ | 0.66 | ||||||||||||
CARTER’S, INC. BUSINESS SEGMENT RESULTS (dollars in thousands) (unaudited) |
||||||||||||||||||||||||||||||||||||||||
Fiscal Quarter Ended | Three Fiscal Quarters Ended | |||||||||||||||||||||||||||||||||||||||
October 1, |
% of |
October 3, |
% of |
October 1, 2016 |
% of |
October 3, 2015 |
% of |
|||||||||||||||||||||||||||||||||
Net sales: |
||||||||||||||||||||||||||||||||||||||||
Carter’s Wholesale | $ | 356,258 | 39 | .5% | $ | 343,555 | 40 | .4% | $ | 842,136 | 37 | .2% | $ | 824,600 | 38.4% | |||||||||||||||||||||||||
Carter’s Retail (a) | 314,699 | 34 | .9% | 294,928 | 34 | .7% | 860,854 | 38 | .0% | 799,635 | 37.2% | |||||||||||||||||||||||||||||
Total Carter’s (U.S.) | 670,957 | 74 | .4% | 638,483 | 75 | .1% | 1,702,990 | 75 | .2% | 1,624,235 | 75.6% | |||||||||||||||||||||||||||||
OshKosh Retail (a) | 106,999 | 11 | .9% | 98,292 | 11 | .6% | 267,715 | 11 | .8% | 244,787 | 11.4% | |||||||||||||||||||||||||||||
OshKosh Wholesale | 17,474 | 1 | .9% | 18,794 | 2 | .2% | 38,772 | 1 | .7% | 49,151 | 2.3% | |||||||||||||||||||||||||||||
Total OshKosh (U.S.) | 124,473 | 13 | .8% | 117,086 | 13 | .8% | 306,487 | 13 | .5% | 293,938 | 13.7% | |||||||||||||||||||||||||||||
International (b) | 105,995 | 11 | .8% | 94,237 | 11 | .1% | 255,504 | 11 | .3% | 229,162 | 10.7% | |||||||||||||||||||||||||||||
Total net sales | $ | 901,425 | 100 | .0% | $ | 849,806 | 100 | .0% | $ | 2,264,981 | 100 | .0% | $ | 2,147,335 | 100.0% | |||||||||||||||||||||||||
Operating income (loss): |
% of Segment Net Sales |
% of |
% of Segment Net Sales |
% of Segment Net Sales |
||||||||||||||||||||||||||||||||||||
Carter’s Wholesale | $ | 81,551 | 22 | .9% | $ | 74,347 | 21 | .6% | $ | 187,655 | 22 | .3% | $ | 172,485 | 20.9% | |||||||||||||||||||||||||
Carter’s Retail (a) | 48,051 | 15 | .3% | 51,733 | 17 | .5% | 127,738 | 14 | .8% | 134,557 | 16.8% | |||||||||||||||||||||||||||||
Total Carter’s (U.S.) | 129,602 | 19 | .3% | 126,080 | 19 | .7% | 315,393 | 18 | .5% | 307,042 | 18.9% | |||||||||||||||||||||||||||||
OshKosh Retail (a) | 2,652 | 2 | .5% | 6,171 | 6 | .3% | (614 | ) | (0 | .2)% | 3,396 | 1.4% | ||||||||||||||||||||||||||||
OshKosh Wholesale (U.S.) | 4,450 | 25 | .5% | 4,487 | 23 | .9% | 8,266 | 21 | .3% | 9,715 | 19.8% | |||||||||||||||||||||||||||||
Total OshKosh | 7,102 | 5 | .7% | 10,658 | 9 | .1% | 7,652 | 2 | .5% | 13,111 | 4.5% | |||||||||||||||||||||||||||||
International (b) (c) | 19,645 | 18 | .5% | 18,220 | 19 | .3% | 37,191 | 14 | .6% | 30,967 | 13.5% | |||||||||||||||||||||||||||||
Corporate expenses (d) (e) (f) | (25,455 | ) | (24,737 | ) | (73,091 | ) | (74,442 | ) | ||||||||||||||||||||||||||||||||
Total operating income | $ | 130,894 | 14 | .5% | $ | 130,221 | 15 | .3% | $ | 287,145 | 12 | .7% | $ | 276,678 | 12.9% | |||||||||||||||||||||||||
|
(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 $1.9 million for the first three fiscal quarters ended October 3, 2015. |
(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 the H.W. Carter and Sons tradenames of approximately $1.7 million for the three fiscal quarters ended October 1, 2016, and approximately $1.0 million and $5.3 million for the fiscal quarter and three fiscal quarters ended October 3, 2015, respectively. This amortization expense for the third fiscal quarter ended October 1, 2016 was not material. |
(f) | Includes charges related to the Company's direct sourcing initiative of $0.5 million for the fiscal quarter and for the three fiscal quarters ended October 1, 2016. |
CARTER’S, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (dollars in thousands, except per share data) (unaudited) |
|||||||||||||||
October 1, 2016 | January 2, 2016 | October 3, 2015 | |||||||||||||
ASSETS | |||||||||||||||
Current assets: | |||||||||||||||
Cash and cash equivalents | $ | 140,626 | $ | 381,209 | $ | 288,260 | |||||||||
Accounts receivable, net | 271,207 | 207,570 | 246,565 | ||||||||||||
Finished goods inventories | 552,726 | 469,934 | 511,520 | ||||||||||||
Prepaid expenses and other current assets | 43,155 | 37,815 | 36,414 | ||||||||||||
Deferred income taxes | 37,600 | 34,080 | 34,895 | ||||||||||||
Total current assets | 1,045,314 | 1,130,608 | 1,117,654 | ||||||||||||
Property, plant, and equipment, net of accumulated depreciation of $333,660, $290,636, and $276,230, respectively | 388,440 | 371,704 | 361,305 | ||||||||||||
Tradenames, net | 308,973 | 310,848 | 311,842 | ||||||||||||
Goodwill | 176,956 | 174,874 | 176,633 | ||||||||||||
Other assets | 18,022 | 15,620 | 14,940 | ||||||||||||
Total assets | $ | 1,937,705 | $ | 2,003,654 | $ | 1,982,374 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||||||
Current liabilities: | |||||||||||||||
Accounts payable | $ | 155,223 | $ | 157,648 | $ | 173,594 | |||||||||
Other current liabilities | 126,922 | 105,070 | 105,199 | ||||||||||||
Total current liabilities | 282,145 | 262,718 | 278,793 | ||||||||||||
Long-term debt, net | 580,613 | 578,972 | 579,612 | ||||||||||||
Deferred income taxes | 129,278 | 128,838 | 119,499 | ||||||||||||
Other long-term liabilities | 169,535 | 158,075 | 161,527 | ||||||||||||
Total liabilities | 1,161,571 | 1,128,603 | 1,139,431 | ||||||||||||
Commitments and contingencies | |||||||||||||||
Stockholders' equity: | |||||||||||||||
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at October 1, 2016, January 2, 2016, and October 3, 2015 | — | — | — | ||||||||||||
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 49,625,609, 51,764,309, and 52,076,784 shares issued and outstanding at October 1, 2016, January 2, 2016 and October 3, 2015, respectively | 496 | 518 | 521 | ||||||||||||
Additional paid-in capital | — | — | — | ||||||||||||
Accumulated other comprehensive loss | (31,889 | ) | (36,367 | ) | (33,480 | ) | |||||||||
Retained earnings | 807,527 | 910,900 | 875,902 | ||||||||||||
Total stockholders' equity | 776,134 | 875,051 | 842,943 | ||||||||||||
Total liabilities and stockholders' equity | $ | 1,937,705 | $ | 2,003,654 | $ | 1,982,374 | |||||||||
CARTER’S, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (dollars in thousands) (unaudited) |
||||||||||
Three Fiscal Quarters Ended | ||||||||||
October 1, 2016 | October 3, 2015 | |||||||||
Cash flows from operating activities: | ||||||||||
Net income | $ | 170,989 | $ | 165,223 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||
Depreciation and amortization | 52,384 | 44,187 | ||||||||
Amortization of tradenames | 1,875 | 5,422 | ||||||||
Accretion of contingent consideration | — | 809 | ||||||||
Amortization of debt issuance costs | 1,092 | 1,246 | ||||||||
Non-cash stock-based compensation expense | 13,026 | 13,304 | ||||||||
Unrealized foreign currency loss, net | 2,361 | 221 | ||||||||
Income tax benefit from stock-based compensation | (4,067 | ) | (7,963 | ) | ||||||
Loss on disposal of property, plant, and equipment | 821 | 80 | ||||||||
Deferred income taxes | (2,333 | ) | (1,801 | ) | ||||||
Effect of changes in operating assets and liabilities: | ||||||||||
Accounts receivable, net | (63,436 | ) | (61,108 | ) | ||||||
Finished goods inventories | (81,011 | ) | (73,724 | ) | ||||||
Prepaid expenses and other assets | (10,138 | ) | (3,144 | ) | ||||||
Accounts payable and other liabilities | 35,011 | 63,282 | ||||||||
Net cash provided by operating activities | 116,574 | 146,034 | ||||||||
Cash flows from investing activities: | ||||||||||
Capital expenditures | (71,190 | ) | (76,987 | ) | ||||||
Proceeds from sale of property, plant, and equipment | 216 | 66 | ||||||||
Net cash used in investing activities | (70,974 | ) | (76,921 | ) | ||||||
Cash flows from financing activities: | ||||||||||
Payments of debt issuance costs | — | (1,495 | ) | |||||||
Borrowings under secured revolving credit facility | — | 205,586 | ||||||||
Payments on secured revolving credit facility | — | (205,237 | ) | |||||||
Repurchase of common stock | (239,138 | ) | (78,339 | ) | ||||||
Payment of contingent consideration | — | (7,572 | ) | |||||||
Dividends paid | (50,131 | ) | (34,617 | ) | ||||||
Income tax benefit from stock-based compensation | 4,067 | 7,963 | ||||||||
Withholdings from vesting of restricted stock | (8,594 | ) | (12,575 | ) | ||||||
Proceeds from exercise of stock options | 6,386 | 5,743 | ||||||||
Net cash used in financing activities | (287,410 | ) | (120,543 | ) | ||||||
Effect of exchange rate changes on cash and cash equivalents | 1,227 | (948 | ) | |||||||
Net decrease in cash and cash equivalents | (240,583 | ) | (52,378 | ) | ||||||
Cash and cash equivalents, beginning of period | 381,209 | 340,638 | ||||||||
Cash and cash equivalents, end of period | $ | 140,626 | $ | 288,260 | ||||||
CARTER’S, INC. RECONCILIATION OF GAAP TO ADJUSTED RESULTS (dollars in millions, except earnings per share) (unaudited) |
||||||||||||||||||||||||||||||||||||
Fiscal Quarter Ended October 1, 2016 | ||||||||||||||||||||||||||||||||||||
Gross Margin |
% Net Sales |
SG&A | % Net Sales | Operating Income | % Net Sales | Net Income | Diluted EPS | |||||||||||||||||||||||||||||
As reported (GAAP) | $ | 375.5 | 41.7% | $ | 255.3 | 28.3% | $ | 130.9 | 14.5% | $ | 80.8 | $ | 1.60 | |||||||||||||||||||||||
Direct sourcing initiative (c) (d) | — | (0.5 | ) | 0.5 | 0.3 | 0.01 | ||||||||||||||||||||||||||||||
As adjusted (a) | $ | 375.5 | 41.7% | $ | 254.8 | 28.3% | $ | 131.4 | 14.6% | $ | 81.1 | $ | 1.61 | |||||||||||||||||||||||
Three Fiscal Quarters Ended October 1, 2016 | ||||||||||||||||||||||||||||||||||||
Gross Margin | % Net Sales | SG&A | % Net Sales | Operating Income | % Net Sales | Net Income | Diluted EPS | |||||||||||||||||||||||||||||
As reported (GAAP) | $ | 968.7 | 42.8% | $ | 712.8 | 31.5% | $ | 287.1 | 12.7% | $ | 171.0 | $ | 3.34 | |||||||||||||||||||||||
Amortization of tradenames (d) | — | (1.7 | ) | 1.7 | 1.1 | 0.02 | ||||||||||||||||||||||||||||||
Direct sourcing initiative (c) (d) | — | (0.5 | ) | 0.5 | 0.3 | 0.01 | ||||||||||||||||||||||||||||||
As adjusted (a) | $ | 968.7 | 42.8% | $ | 710.5 | 31.4% | $ | 289.4 | 12.8% | $ | 172.4 | $ | 3.37 | |||||||||||||||||||||||
Fiscal Quarter Ended October 3, 2015 | ||||||||||||||||||||||||||||||||||||
Gross Margin | % Net Sales | SG&A | % Net Sales | Operating Income | % Net Sales | Net Income | Diluted EPS | |||||||||||||||||||||||||||||
As reported (GAAP) | $ | 347.5 | 40.9% | $ | 230.0 | 27.1% | $ | 130.2 | 15.3% | $ | 79.3 | $ | 1.51 | |||||||||||||||||||||||
Amortization of tradenames (d) | — | (1.0 | ) | 1.0 | 0.6 | 0.01 | ||||||||||||||||||||||||||||||
As adjusted (a) | $ | 347.5 | 40.9% | $ | 229.0 | 27.0% | $ | 131.2 | 15.4% | $ | 79.9 | $ | 1.52 | |||||||||||||||||||||||
Three Fiscal Quarters Ended October 3, 2015 | ||||||||||||||||||||||||||||||||||||
Gross Margin | % Net Sales | SG&A | % Net Sales | Operating Income | % Net Sales | Net Income | Diluted EPS | |||||||||||||||||||||||||||||
As reported (GAAP) | $ | 894.5 | 41.7% | $ | 650.5 | 30.3% | $ | 276.7 | 12.9% | $ | 165.2 | $ | 3.12 | |||||||||||||||||||||||
Amortization of tradenames (d) | — | (5.3 | ) | 5.3 | 3.3 | 0.06 | ||||||||||||||||||||||||||||||
Revaluation of contingent consideration (b) | — | (1.9 | ) | 1.9 | 1.9 | 0.04 | ||||||||||||||||||||||||||||||
As adjusted (a) | $ | 894.5 | 41.7% | $ | 643.3 | 30.0% | $ | 283.9 | 13.2% | $ | 170.4 | $ | 3.22 | |||||||||||||||||||||||
(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 and affords 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) | Revaluation of the contingent consideration liability associated with the Company’s acquisition of Bonnie Togs in 2011. | ||
(c) | Costs associated with the Company's direct sourcing initiative, which includes severance and relocation. | ||
(d) | The difference between the impacts on Operating Income and Net Income represents the income taxes related to the adjustment item and it was calculated by using the applicable tax rate of the underlying jurisdiction. | ||
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 January 2, 2016 | ||||||||||||||||||||||||
Gross Margin | SG&A | Operating Income | Net Income | Diluted EPS | ||||||||||||||||||||
As reported (GAAP) | $ | 363.5 | $ | 258.7 | $ | 116.2 | $ | 72.6 | $ | 1.39 | ||||||||||||||
Amortization of tradenames (c) | — | (1.0 | ) | 1.0 | 0.6 | 0.01 | ||||||||||||||||||
As adjusted (a) | $ | 363.5 | $ | 257.8 | $ | 117.1 | $ | 73.2 | $ | 1.40 | ||||||||||||||
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 (c) | — | (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 and affords 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) | Revaluation of the contingent consideration liability associated with the Company’s acquisition of Bonnie Togs in 2011. | |
(c) | The difference between the impacts on Operating Income and Net Income represents the income taxes related to the adjustment item and it was calculated by 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) |
||||||||||||||||||||
Fiscal Quarter Ended | Three Fiscal Quarters Ended | |||||||||||||||||||
October 1, 2016 |
October 3, 2015 |
October 1, 2016 |
October 3, 2015 |
|||||||||||||||||
Weighted-average number of common and common equivalent shares outstanding: | ||||||||||||||||||||
Basic number of common shares outstanding | 49,526,480 | 51,740,523 | 50,282,345 | 51,960,041 | ||||||||||||||||
Dilutive effect of equity awards | 460,271 | 507,815 | 470,050 | 512,861 | ||||||||||||||||
Diluted number of common and common equivalent shares outstanding | 49,986,751 | 52,248,338 | 50,752,395 | 52,472,902 | ||||||||||||||||
As reported on a GAAP Basis: |
||||||||||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||||||
Basic net income per common share: | ||||||||||||||||||||
Net income | $ | 80,811 | $ | 79,326 | $ | 170,989 | $ | 165,223 | ||||||||||||
Income allocated to participating securities | (632 | ) | (675 | ) | (1,359 | ) | (1,557 | ) | ||||||||||||
Net income available to common shareholders | $ | 80,179 | $ | 78,651 | $ | 169,630 | $ | 163,666 | ||||||||||||
Basic net income per common share | $ | 1.62 | $ | 1.52 | $ | 3.37 | $ | 3.15 | ||||||||||||
Diluted net income per common share: | ||||||||||||||||||||
Net income | $ | 80,811 | $ | 79,326 | $ | 170,989 | $ | 165,223 | ||||||||||||
Income allocated to participating securities | (627 | ) | (669 | ) | (1,350 | ) | (1,545 | ) | ||||||||||||
Net income available to common shareholders | $ | 80,184 | $ | 78,657 | $ | 169,639 | $ | 163,678 | ||||||||||||
Diluted net income per common share | $ | 1.60 | $ | 1.51 | $ | 3.34 | $ | 3.12 | ||||||||||||
As adjusted (a): |
||||||||||||||||||||
Basic net income per common share: | ||||||||||||||||||||
Net income | $ | 81,135 | $ | 79,925 | $ | 172,411 | $ | 170,443 | ||||||||||||
Income allocated to participating securities | (634 | ) | (681 | ) | (1,371 | ) | (1,607 | ) | ||||||||||||
Net income available to common shareholders | $ | 80,501 | $ | 79,244 | $ | 171,040 | $ | 168,836 | ||||||||||||
Basic net income per common share | $ | 1.63 | $ | 1.53 | $ | 3.40 | $ | 3.25 | ||||||||||||
Diluted net income per common share: | ||||||||||||||||||||
Net income | $ | 81,135 | $ | 79,925 | $ | 172,411 | $ | 170,443 | ||||||||||||
Income allocated to participating securities | (629 | ) | (675 | ) | (1,362 | ) | (1,595 | ) | ||||||||||||
Net income available to common shareholders | $ | 80,506 | $ | 79,250 | $ | 171,049 | $ | 168,848 | ||||||||||||
Diluted net income per common share | $ | 1.61 | $ | 1.52 | $ | 3.37 | $ | 3.22 | ||||||||||||
(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 $0.3 million and $1.4 million in after-tax expenses from these results for the fiscal quarter and three fiscal quarters ended October 1, 2016, respectively. The Company has excluded $0.6 million and $5.2 million in after-tax expenses from these results for the fiscal quarter and three fiscal quarters ended October 3, 2015, respectively. | |
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: |
|||||||||||||||||||||||||
Fiscal Quarter Ended | Three Fiscal Quarters Ended |
Four Fiscal Quarters Ended |
|||||||||||||||||||||||
October 1, 2016 |
October 3, 2015 | October 1, 2016 | October 3, 2015 | October 1, 2016 | |||||||||||||||||||||
(dollars in millions) | |||||||||||||||||||||||||
Net income | $ | 80.8 | $ | 79.3 | $ | 171.0 | $ | 165.2 | $ | 243.6 | |||||||||||||||
Interest expense | 6.8 | 6.9 | 20.3 | 20.5 | 26.8 | ||||||||||||||||||||
Interest income | (0.1 | ) | (0.1 | ) | (0.5 | ) | (0.4 | ) | (0.6 | ) | |||||||||||||||
Income tax expense | 43.4 | 44.7 | 92.6 | 91.9 | 131.1 | ||||||||||||||||||||
Depreciation and amortization (a) | 17.5 | 14.8 | 54.3 | 49.6 | 73.1 | ||||||||||||||||||||
EBITDA | $ | 148.4 | $ | 145.6 | $ | 337.7 | $ | 326.8 | $ | 474.0 | |||||||||||||||
Adjustments to EBITDA |
|||||||||||||||||||||||||
Revaluation of contingent consideration (b) | $ | — | $ | — | $ | — | $ | 1.9 | $ | — | |||||||||||||||
Direct sourcing initiative (c) | 0.5 | — | 0.5 | — | 0.5 | ||||||||||||||||||||
Adjusted EBITDA | $ | 148.9 | $ | 145.6 | $ | 338.2 | $ | 328.7 | $ | 474.5 | |||||||||||||||
(a) | Includes amortization of acquired tradenames. | |
(b) | Revaluation of the contingent consideration liability associated with the Company’s acquisition of Bonnie Togs in 2011. | |
(c) | Pre-tax costs associated with the Company's direct sourcing initiative, which includes severance and relocation. Approximately $0.2 million of income tax benefit is associated with this adjustment and it was calculated by using the applicable tax rate of the underlying jurisdiction. | |
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. 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 U.S. GAAP AND NON-GAAP INFORMATION (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 three fiscal quarters ended October 1, 2016: |
||||||||||||||||||||||||||||
Fiscal Quarter Ended | ||||||||||||||||||||||||||||
|
Reported Net Sales October 1, 2016 |
Impact of Foreign Currency Translation | Constant-Currency Net Sales October 1, 2016 | Reported Net Sales October 3, 2015 | Reported Net Sales % Change | Constant-Currency Net Sales % Change | ||||||||||||||||||||||
Consolidated net sales | $ | 901.4 | $ | (0.3 | ) | $ | 901.1 | $ | 849.8 | 6.1% | 6.0% | |||||||||||||||||
International segment net sales | $ | 106.0 | $ | (0.3 | ) | $ | 105.7 | $ | 94.2 | 12.5% | 12.2% | |||||||||||||||||
First Three Fiscal Quarters Ended | ||||||||||||||||||||||||||||
Reported Net Sales October 1, 2016 | Impact of Foreign Currency Translation | Constant-Currency Net Sales October 1, 2016 | Reported Net Sales October 3, 2015 | Reported Net Sales % Change | Constant-Currency Net Sales % Change | |||||||||||||||||||||||
Consolidated net sales | $ | 2,265.0 | $ | 6.7 | $ | 2,271.7 | $ | 2,147.3 | 5.5% | 5.8% | ||||||||||||||||||
International segment net sales | $ | 255.5 | $ | 6.7 | $ | 262.2 | $ | 229.1 | 11.5% | 14.4% | ||||||||||||||||||
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 U.S. dollar amount by using the currency conversion rate for the prior comparative period. The Company consistently applies this approach to net sales for all countries where the functional currency is not the U.S. dollar. The Company believes that the presentation of net sales on a constant currency basis provides useful supplemental information regarding changes in our net sales that were not due to fluctuations in currency exchange rates and such information is consistent with how the Company assesses changes in its net sales between comparative periods.
View source version on businesswire.com: http://www.businesswire.com/news/home/20161027005754/en/
Source: Carter’s, Inc.
Carter’s, Inc.
Sean McHugh, 678-791-7615
Vice President &
Treasurer