Carter’s, Inc. Reports Third Quarter Fiscal 2017 Results
-
Net sales
$948 million , growth of 5% -
Diluted EPS
$1.71 , growth of 7%; adjusted diluted EPS$1.70 , growth of 6% -
Returned
$204 million to shareholders through share repurchases and dividends in the first three quarters of fiscal 2017 -
Company acquires licensee in
Mexico - Q4 fiscal 2017 outlook: net sales growth of 10%; adjusted diluted EPS growth of 21%
- Full year fiscal 2017 outlook: net sales growth of 6%; adjusted diluted EPS growth of 9%
“We achieved our third quarter sales and earnings objectives, despite
the significant impact of hurricanes in
Acquisition of Licensee in
On
Consolidated Results
Third Quarter of Fiscal 2017 compared to Third Quarter of Fiscal 2016
Net sales increased
Operating income in the third quarter of fiscal 2017 decreased
Adjusted operating income (a non-GAAP measure) decreased
Net income in the third quarter of fiscal 2017 increased
Adjusted net income (a non-GAAP measure) increased
First Three Quarters of Fiscal 2017 compared to First Three Quarters of Fiscal 2016
Net sales increased
Operating income in the first three quarters of fiscal 2017 decreased
Adjusted operating income (a non-GAAP measure) decreased
Net income in the first three quarters of fiscal 2017 decreased
Adjusted net income (a non-GAAP measure) decreased
Cash flow from operations in the first three quarters of fiscal 2017 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
At the beginning of fiscal 2017, the Company combined its Carter’s
Retail and OshKosh Retail segments into a single U.S. Retail operating
segment, and its Carter’s Wholesale and OshKosh Wholesale segments into
a single U.S. Wholesale operating segment, to reflect the sales-channel
approach executive management now uses to evaluate business performance
and manage operations in the U.S.
U.S. Retail Segment
In the third quarter and the first three fiscal quarters of fiscal 2017,
the Company believes that U.S. Retail segment comparable sales were
negatively affected by hurricanes in
Third Quarter of Fiscal 2017 compared to Third Quarter of Fiscal 2016
U.S. Retail segment sales increased
In the third quarter of fiscal 2017, the Company opened 12 stores and
closed one store in
First Three Quarters of Fiscal 2017 compared to First Three Quarters of Fiscal 2016
U.S. Retail segment sales increased
In the first three quarters of fiscal 2017, the Company opened 38 stores
and closed nine stores in
As of the end of the third quarter of fiscal 2017, the Company operated
821 retail stores in
U.S. Wholesale Segment
Third Quarter of Fiscal 2017 compared to Third Quarter of Fiscal 2016
U.S. wholesale segment net sales decreased
First Three Quarters of Fiscal 2017 compared to First Three Quarters of Fiscal 2016
U.S. wholesale segment net sales decreased
International Segment
Third Quarter of Fiscal 2017 compared to Third Quarter of Fiscal 2016
International segment net sales increased
Changes in foreign currency exchange rates in the third quarter of
fiscal 2017 compared to the third quarter of fiscal 2016 favorably
affected international segment net sales in the third quarter of fiscal
2017 by
For the third quarter of fiscal 2017,
First Three Quarters of Fiscal 2017 compared to First Three Quarters of Fiscal 2016
International segment net sales increased
Changes in foreign currency exchange rates in the first three quarters
of fiscal 2017 compared to the first three quarters of fiscal 2016
favorably affected international segment net sales in the first three
quarters of fiscal 2017 by
For the first three quarters of fiscal 2017,
In the first three quarters of fiscal 2017, the Company opened 10 stores
and closed two stores in
Return of Capital
In the third quarter and first three quarters of fiscal 2017, the
Company returned to shareholders, through share repurchases and cash
dividends, a total of
During the third quarter of fiscal 2017, the Company repurchased and
retired 596,178 shares of its common stock for
During the third quarter of fiscal 2017, the Company paid a cash
dividend of
2017 Business Outlook
For fiscal 2017, the Company projects net sales to increase
approximately 6% compared to fiscal 2016 and adjusted earnings per
diluted share to increase approximately 9% compared to adjusted earnings
per diluted share of
For the fourth quarter of fiscal 2017, the Company projects net sales to
increase approximately 10% compared to the fourth quarter of fiscal 2016
and adjusted earnings per diluted share to increase approximately 21%
compared to adjusted earnings per diluted share of
The Company believes non-GAAP measurements, including adjusted earnings per diluted share, provide investors with a meaningful view of the Company’s core operating results, and are the same measurements used by the Company's executive management to assess the Company's performance.
Conference Call
The Company will hold a conference call with investors to discuss third
quarter fiscal 2017 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 2017 and fiscal year 2017, 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 | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2017 | October 1, 2016 | 2017 | October 1, 2016 | |||||||||||||
Net sales | $ | 948,232 | $ | 901,425 | $ | 2,373,104 | $ | 2,264,981 | ||||||||
Cost of goods sold | 544,384 | 525,879 | 1,349,997 | 1,296,324 | ||||||||||||
Gross profit | 403,848 | 375,546 | 1,023,107 | 968,657 | ||||||||||||
Selling, general, and administrative expenses | 283,480 | 255,322 | 781,420 | 712,782 | ||||||||||||
Royalty income | (10,350 | ) | (10,670 | ) | (32,118 | ) | (31,270 | ) | ||||||||
Operating income | 130,718 | 130,894 | 273,805 | 287,145 | ||||||||||||
Interest expense | 8,061 | 6,779 | 22,359 | 20,321 | ||||||||||||
Interest income | (41 | ) | (68 | ) | (259 | ) | (453 | ) | ||||||||
Other (income) expense, net | (815 | ) | (36 | ) | (1,580 | ) | 3,673 | |||||||||
Income before income taxes | 123,513 | 124,219 | 253,285 | 263,604 | ||||||||||||
Provision for income taxes | 41,027 | 43,408 | 86,210 | 92,615 | ||||||||||||
Net income | $ | 82,486 | $ | 80,811 | $ | 167,075 | $ | 170,989 | ||||||||
Basic net income per common share | $ | 1.73 | $ | 1.62 | $ | 3.47 | $ | 3.37 | ||||||||
Diluted net income per common share | $ | 1.71 | $ | 1.60 | $ | 3.43 | $ | 3.34 | ||||||||
Dividend declared and paid per common share | $ | 0.37 | $ | 0.33 | $ | 1.11 | $ | 0.99 | ||||||||
CARTER’S, INC. | |||||||||||||||||||||||||||||
BUSINESS SEGMENT RESULTS | |||||||||||||||||||||||||||||
(dollars in thousands) |
|||||||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||||||
Fiscal Quarter Ended | Three Fiscal Quarters Ended | ||||||||||||||||||||||||||||
September | % of | % of |
September |
% of | % of | ||||||||||||||||||||||||
30, | Total Net | October 1, | Total Net |
30, |
Total Net | October 1, | Total Net | ||||||||||||||||||||||
2017 | Sales | 2016 | Sales | 2017 | Sales | 2016 | Sales | ||||||||||||||||||||||
Net sales: | |||||||||||||||||||||||||||||
U.S. Wholesale | $ | 369,577 | 39.0 | % | $ | 373,732 | 41.4 | % | $ | 879,842 | 37.1 | % | $ | 880,908 | 38.9 | % | |||||||||||||
U.S. Retail (a) | 454,032 | 47.9 | % | 421,698 | 46.8 | % | 1,209,625 | 50.9 | % | 1,128,569 | 49.8 | % | |||||||||||||||||
International (b) | 124,623 | 13.1 | % | 105,995 | 11.8 | % | 283,637 | 12.0 | % | 255,504 | 11.3 | % | |||||||||||||||||
Total net sales | $ | 948,232 | 100.0 | % | $ | 901,425 | 100.0 | % | $ | 2,373,104 | 100.0 | % | $ | 2,264,981 | 100.0 | % | |||||||||||||
% of | % of | % of | % of | ||||||||||||||||||||||||||
Segment | Segment | Segment | Segment | ||||||||||||||||||||||||||
Operating income (loss): | Net Sales | Net Sales | Net Sales | Net Sales | |||||||||||||||||||||||||
U.S. Wholesale (i) | $ | 78,572 | 21.3 | % | $ | 86,001 | 23.0 | % | $ | 184,073 | 20.9 | % | $ | 195,921 | 22.2 | % | |||||||||||||
U.S. Retail (a) (h) (i) | 55,789 | 12.3 | % | 50,703 | 12.0 | % | 128,031 | 10.6 | % | 127,124 | 11.3 | % | |||||||||||||||||
International (b) (i) | 16,726 | 13.4 | % | 19,645 | 18.5 | % | 28,008 | 9.9 | % | 37,191 | 14.6 | % | |||||||||||||||||
Corporate expenses (c) (d) (e) (f) (g) |
(20,369 | ) | (25,455 | ) | (66,307 | ) | (73,091 | ) | |||||||||||||||||||||
Total operating income | $ | 130,718 | 13.8 | % | $ | 130,894 | 14.5 | % | $ | 273,805 | 11.5 | % | $ | 287,145 | 12.7 | % | |||||||||||||
(a) | Includes retail store and eCommerce results. | |
(b) | Net sales includes international retail, eCommerce, and wholesale sales. | |
(c) | Corporate expenses include expenses related to incentive compensation, stock-based compensation, executive management, severance and relocation, finance, office occupancy, information technology, legal, consulting, and audit fees. | |
(d) | 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. | |
(e) | Includes acquisition-related costs of approximately $0.8 million and $3.3 million for the fiscal quarter and three fiscal quarters ended 30, 2017, respectively. The $3.3 million for the three fiscal quarters ended September 30, 2017 includes approximately $0.7 million of costs incurred during the first and second quarters of fiscal 2017 that were not originally reported as acquisition-related costs. | |
(f) | Includes an expense credit of $3.6 million for the fiscal quarter and three fiscal quarters ended September 30, 2017 due to an acquisition contingency fair value adjustment. | |
(g) | Includes charges related to the Company's direct sourcing initiative of approximately $0.1 million and $0.3 million for the fiscal quarter and three fiscal quarters ended September 30, 2017, respectively, and $0.5 million for the fiscal quarter and three fiscal quarters ended October 1, 2016. | |
(h) | Includes approximately $2.7 million of expenses recognized during the third quarter and first three quarters of fiscal 2017 related to store restructuring costs. | |
(i) | $0.4 million and $0.8 million of certain costs related to inventory acquired from Skip Hop is included in operating income of U.S. Wholesale, U.S. Retail, and International for the fiscal quarter and three fiscal quarters ended September 30, 2017, respectively. | |
CARTER’S, INC. | ||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||
(dollars in thousands, except per share data) |
||||||||||||
(unaudited) |
||||||||||||
September 30, | December 31, | |||||||||||
2017 | 2016 | October 1, 2016 | ||||||||||
ASSETS | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 105,370 | $ | 299,358 | $ | 140,626 | ||||||
Accounts receivable, net | 285,651 | 202,471 | 271,207 | |||||||||
Finished goods inventories | 609,996 | 487,591 | 552,726 | |||||||||
Prepaid expenses and other current assets | 48,083 | 32,180 | 43,155 | |||||||||
Deferred income taxes | — | 35,486 | 37,600 | |||||||||
Total current assets | 1,049,100 | 1,057,086 | 1,045,314 | |||||||||
Property, plant, and equipment, net of accumulated depreciation of $387,041, $345,907, and $333,660, respectively | 382,014 | 385,874 | 388,440 | |||||||||
Tradenames and other intangible assets, net | 412,217 | 308,928 | 308,973 | |||||||||
Goodwill | 234,193 | 176,009 | 176,956 | |||||||||
Other assets | 26,539 | 18,700 | 18,022 | |||||||||
Total assets | $ | 2,104,063 | $ | 1,946,597 | $ | 1,937,705 | ||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable | $ | 193,878 | $ | 158,432 | $ | 155,223 | ||||||
Other current liabilities | 134,031 | 119,177 | 126,922 | |||||||||
Total current liabilities | 327,909 | 277,609 | 282,145 | |||||||||
Long-term debt, net | 687,074 | 580,376 | 580,613 | |||||||||
Deferred income taxes | 138,239 | 130,656 | 129,278 | |||||||||
Other long-term liabilities | 178,878 | 169,832 | 169,535 | |||||||||
Total liabilities | 1,332,100 | 1,158,473 | 1,161,571 | |||||||||
Commitments and contingencies | ||||||||||||
Stockholders' equity: | ||||||||||||
Preferred stock; par value $.01 per share; 100,000 shares authorized; none issued or outstanding at September 30, 2017, December 31, 2016, and October 1, 2016 | — | — | — | |||||||||
Common stock, voting; par value $.01 per share; 150,000,000 shares authorized; 47,419,316, 48,948,670 and 49,625,609 shares issued and outstanding at September 30, 2017, December 31, 2016 and October 1, 2016, respectively | 474 | 489 | 496 | |||||||||
Accumulated other comprehensive loss | (26,496 | ) | (34,740 | ) | (31,889 | ) | ||||||
Retained earnings | 797,985 | 822,375 | 807,527 | |||||||||
Total stockholders' equity | 771,963 | 788,124 | 776,134 | |||||||||
Total liabilities and stockholders' equity | $ | 2,104,063 | $ | 1,946,597 | $ | 1,937,705 | ||||||
CARTER’S, INC. |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(dollars in thousands) |
||||||||
(unaudited) | ||||||||
Three Fiscal Quarters Ended | ||||||||
September 30, | ||||||||
2017 | October 1, 2016 | |||||||
Cash flows from operating activities: | ||||||||
Net income | $ | 167,075 | $ | 170,989 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 60,455 | 52,384 | ||||||
Amortization of intangible assets | 1,687 | 1,875 | ||||||
Adjustment to earn-out liability | (3,600 | ) | — | |||||
Amortization of debt issuance costs | 1,143 | 1,092 | ||||||
Non-cash stock-based compensation expense | 13,451 | 13,026 | ||||||
Foreign currency (gain) loss, net | (1,154 | ) | 2,361 | |||||
Income tax benefit from stock-based compensation | — | (4,067 | ) | |||||
Loss on disposal of property, plant, and equipment | 602 | 821 | ||||||
Deferred income taxes | (841 | ) | (2,333 | ) | ||||
Effect of changes in operating assets and liabilities, net of acquisitions: | ||||||||
Accounts receivable, net | (62,298 | ) | (63,436 | ) | ||||
Finished goods inventories | (81,285 | ) | (81,011 | ) | ||||
Prepaid expenses and other assets | (17,754 | ) | (10,138 | ) | ||||
Accounts payable and other liabilities | 40,025 | 35,011 | ||||||
Net cash provided by operating activities | 117,506 | 116,574 | ||||||
Cash flows from investing activities: | ||||||||
Capital expenditures | (51,656 | ) | (71,190 | ) | ||||
Acquisitions of businesses, net of cash acquired | (159,365 | ) | — | |||||
Proceeds from sale of property, plant, and equipment | — | 216 | ||||||
Net cash used in investing activities | (211,021 | ) | (70,974 | ) | ||||
Cash flows from financing activities: | ||||||||
Payment of debt issuance costs | (2,138 | ) | — | |||||
Borrowings under secured revolving credit facility | 200,000 | — | ||||||
Payments on secured revolving credit facility | (93,965 | ) | — | |||||
Repurchases of common stock | (150,974 | ) | (239,138 | ) | ||||
Dividends paid | (53,443 | ) | (50,131 | ) | ||||
Income tax benefit from stock-based compensation | — | 4,067 | ||||||
Withholdings from vestings of restricted stock | (5,654 | ) | (8,594 | ) | ||||
Proceeds from exercises of stock options | 5,140 | 6,386 | ||||||
Net cash used in financing activities | (101,034 | ) | (287,410 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | 561 | 1,227 | ||||||
Net decrease in cash and cash equivalents | (193,988 | ) | (240,583 | ) | ||||
Cash and cash equivalents, beginning of period | 299,358 | 381,209 | ||||||
Cash and cash equivalents, end of period | $ | 105,370 | $ | 140,626 | ||||
CARTER’S, INC. | |||||||||||||||||||||||||||||
RECONCILIATION OF GAAP TO ADJUSTED RESULTS | |||||||||||||||||||||||||||||
(dollars in millions, except earnings per share) |
|||||||||||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||||||||
Fiscal Quarter Ended September 30, 2017 | |||||||||||||||||||||||||||||
Gross | % Net | % Net | Operating | % Net | Net | Diluted | |||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | ||||||||||||||||||||||
As reported (GAAP) | $ | 403.8 | 42.6 | % | $ | 283.5 | 29.9 | % | $ | 130.7 | 13.8 | % | $ | 82.5 | $ | 1.71 | |||||||||||||
Store restructuring costs (b) | — | (2.7 | ) | 2.7 | 2.0 | 0.04 | |||||||||||||||||||||||
Acquisition-related costs (b) | 0.4 | (0.8 | ) | 1.2 | 1.2 | 0.02 | |||||||||||||||||||||||
Direct sourcing initiative (b) (c) | — | (0.1 | ) | 0.1 | 0.1 | — | |||||||||||||||||||||||
Acquisition contingency fair value adjustment | — | 3.6 | (3.6 | ) | (3.6 | ) | (0.07 | ) | |||||||||||||||||||||
As adjusted (a) | $ | 404.2 | 42.6 | % | $ | 283.4 | 29.9 | % | $ | 131.2 | 13.8 | % | $ | 82.2 | $ | 1.70 | |||||||||||||
Three Fiscal Quarters Ended September 30, 2017 | |||||||||||||||||||||||||||||
Gross | % Net | % Net | Operating | % Net | Net | Diluted | |||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | ||||||||||||||||||||||
As reported (GAAP) | $ | 1,023.1 | 43.1 | % | $ | 781.4 | 32.9 | % | $ | 273.8 | 11.5 | % | $ | 167.1 | $ | 3.43 | |||||||||||||
Acquisition-related costs (b) (d) | 0.8 | (3.3 | ) | 4.1 | 3.3 | 0.07 | |||||||||||||||||||||||
Store restructuring costs (b) | — | (2.7 | ) | 2.7 | 1.7 | 0.04 | |||||||||||||||||||||||
Direct sourcing initiative (b) (c) | — | (0.3 | ) | 0.3 | 0.2 | — | |||||||||||||||||||||||
Acquisition contingency fair value adjustment | — | 3.6 | (3.6 | ) | (3.6 | ) | (0.07 | ) | |||||||||||||||||||||
As adjusted (a) | $ | 1,023.9 | 43.1 | % | $ | 778.6 | 32.8 | % | $ | 277.4 | 11.7 | % | $ | 168.7 | $ | 3.46 | |||||||||||||
Fiscal Quarter Ended October 1, 2016 | |||||||||||||||||||||||||||||
Gross | % Net | % Net | Operating | % Net | Net | Diluted | |||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | ||||||||||||||||||||||
As reported (GAAP) | $ | 375.5 | 41.7 | % | $ | 255.3 | 28.3 | % | $ | 130.9 | 14.5 | % | $ | 80.8 | $ | 1.60 | |||||||||||||
Direct sourcing initiative (b) (c) | — | (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 | % Net | % Net | Operating | % Net | Net | Diluted | |||||||||||||||||||||||
Margin | Sales | SG&A | Sales | Income | Sales | Income | EPS | ||||||||||||||||||||||
As reported (GAAP) | $ | 968.7 | 42.8 | % | $ | 712.8 | 31.5 | % | $ | 287.1 | 12.7 | % | $ | 171.0 | $ | 3.34 | |||||||||||||
Amortization of tradename (b) | — | (1.7 | ) | 1.7 | 1.1 | 0.02 | |||||||||||||||||||||||
Direct sourcing initiative (b) (c) | — | (0.5 | ) | 0.5 | 0.3 | 0.01 | |||||||||||||||||||||||
As adjusted (a) | $ | 968.7 | 43.5 | % | $ | 710.5 | 31.4 | % | $ | 289.4 | 12.8 | % | $ | 172.4 | $ | 3.37 | |||||||||||||
(a) | In addition to the results provided in this earnings release in accordance with GAAP, the Company has provided adjusted, non-GAAP financial measurements that present gross margin, SG&A, operating income, net income, and net income on a diluted share basis excluding the adjustments discussed above. The Company believes these adjustments provide a meaningful comparison of the Company’s results and 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) | The difference between the impacts on Operating Income and Net Income represents the income taxes related to the adjustment item (calculated using the applicable tax rate of the underlying jurisdiction). | |
(c) | Costs associated with the Company's direct sourcing initiative, which includes severance and relocation. | |
(d) | SG&A and operating income include approximately $0.7 million of costs incurred during the first and second quarters of fiscal 2017 that were not originally reported as acquisition-related costs. | |
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 December 31, 2016 | |||||||||||||||||||
Gross | Operating | ||||||||||||||||||
Margin | SG&A | Income | Net Income | Diluted EPS | |||||||||||||||
As reported (GAAP) | $ | 410.5 | $ | 282.6 | $ | 139.4 | $ | 87.1 | $ | 1.76 | |||||||||
Acquisition-related costs (b) | — | (2.4 | ) | 2.4 | 1.5 | 0.03 | |||||||||||||
Direct sourcing initiative (b) (c) | — | (0.2 | ) | 0.2 | 0.1 | — | |||||||||||||
As adjusted (a) | $ | 410.5 | $ | 280.0 | $ | 142.0 | $ | 88.7 | $ | 1.79 | |||||||||
Fiscal Year Ended December 31, 2016 | |||||||||||||||||||
Gross | Operating | ||||||||||||||||||
Margin | SG&A | Income | Net Income | Diluted EPS | |||||||||||||||
As reported (GAAP) | $ | 1,379.1 | $ | 995.4 | $ | 426.6 | $ | 258.1 | $ | 5.08 | |||||||||
Acquisition-related costs (b) | — | (2.4 | ) | 2.4 | 1.5 | 0.03 | |||||||||||||
Amortization of tradename (b) | — | (1.7 | ) | 1.7 | 1.1 | 0.02 | |||||||||||||
Direct sourcing initiative (b) (c) | — | (0.7 | ) | 0.7 | 0.5 | 0.01 | |||||||||||||
As adjusted (a) | $ | 1,379.1 | $ | 990.6 | $ | 431.4 | $ | 261.1 | $ | 5.14 | |||||||||
(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) | The difference between the impacts on Operating Income and Net Income represents the income taxes related to the adjustment item (calculated using the applicable tax rate of the underlying jurisdiction). | |
(c) | Costs associated with the Company's direct sourcing initiative, which include severance and relocation. | |
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 | ||||||||||||||||
September 30, | October 1, | September 30, | October 1, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||||
Weighted-average number of common and common equivalent shares outstanding: | |||||||||||||||||
Basic number of common shares outstanding | 47,303,074 | 49,526,480 | 47,829,794 | 50,282,345 | |||||||||||||
Dilutive effect of equity awards | 541,325 | 460,271 | 549,213 | 470,050 | |||||||||||||
Diluted number of common and common equivalent shares outstanding | 47,844,399 | 49,986,751 | 48,379,007 | 50,752,395 | |||||||||||||
As reported on a GAAP Basis: |
|||||||||||||||||
(dollars in thousands, except per share data) | |||||||||||||||||
Basic net income per common share: | |||||||||||||||||
Net income | $ | 82,486 | $ | 80,811 | $ | 167,075 | $ | 170,989 | |||||||||
Income allocated to participating securities | (653 | ) | (632 | ) | (1,314 | ) | (1,359 | ) | |||||||||
Net income available to common shareholders | $ | 81,833 | $ | 80,179 | $ | 165,761 | $ | 169,630 | |||||||||
Basic net income per common share | $ | 1.73 | $ | 1.62 | $ | 3.47 | $ | 3.37 | |||||||||
Diluted net income per common share: | |||||||||||||||||
Net income | $ | 82,486 | $ | 80,811 | $ | 167,075 | $ | 170,989 | |||||||||
Income allocated to participating securities | (647 | ) | (627 | ) | (1,304 | ) | (1,350 | ) | |||||||||
Net income available to common shareholders | $ | 81,839 | $ | 80,184 | $ | 165,771 | $ | 169,639 | |||||||||
Diluted net income per common share | $ | 1.71 | $ |
1.60 |
$ | 3.43 | $ | 3.34 | |||||||||
As adjusted (a): |
|||||||||||||||||
Basic net income per common share: | |||||||||||||||||
Net income | $ | 82,170 | $ | 81,135 | $ | 168,739 | $ | 172,411 | |||||||||
Income allocated to participating securities | (650 | ) | (634 | ) | (1,328 | ) | (1,371 | ) | |||||||||
Net income available to common shareholders | $ | 81,520 | $ | 80,501 | $ | 167,411 | $ | 171,040 | |||||||||
Basic net income per common share | $ | 1.72 | $ | 1.63 | $ | 3.50 | $ | 3.40 | |||||||||
Diluted net income per common share: | |||||||||||||||||
Net income | $ | 82,170 | $ | 81,135 | $ | 168,739 | $ | 172,411 | |||||||||
Income allocated to participating securities | (645 | ) | (629 | ) | (1,317 | ) | (1,362 | ) | |||||||||
Net income available to common shareholders | $ | 81,525 | $ | 80,506 | $ | 167,422 | $ | 171,049 | |||||||||
Diluted net income per common share | $ | 1.70 | $ | 1.61 | $ | 3.46 | $ | 3.37 | |||||||||
(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 in after-tax net credits and $1.7 million in after-tax expenses from these results for the fiscal quarter and three fiscal quarters ended September 30, 2017, respectively. 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. | |
Note: Results may not be additive due to rounding. |
||
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 | Three Fiscal Quarters Ended | Quarters Ended | ||||||||||||||||||
September 30, |
October 1, |
September 30, |
October 1, |
September 30, | ||||||||||||||||
2017 |
2016 |
2017 |
2016 |
2017 | ||||||||||||||||
(dollars in millions) | ||||||||||||||||||||
Net income | $ | 82.5 | $ | 80.8 | $ | 167.1 | $ | 171.0 | $ | 254.2 | ||||||||||
Interest expense | 8.1 | 6.8 | 22.4 | 20.3 | 29.1 | |||||||||||||||
Interest income | — | (0.1 | ) | (0.3 | ) | (0.4 | ) | (0.4 | ) | |||||||||||
Income tax expense | 41.0 | 43.4 | 86.2 | 92.6 | 131.6 | |||||||||||||||
Depreciation and amortization (a) | 21.5 | 17.5 | 62.1 | 54.3 | 81.3 | |||||||||||||||
EBITDA | $ | 153.1 | $ | 148.4 | $ | 337.5 | $ | 337.7 | $ | 495.8 | ||||||||||
Adjustments to EBITDA | ||||||||||||||||||||
Acquisition-related costs | $ | 1.2 | $ | — | $ | 4.1 | $ | — | $ | 6.5 | ||||||||||
Store restructuring costs | 2.7 | — | 2.7 | — | 2.7 | |||||||||||||||
Direct sourcing initiative (b) | 0.1 | 0.5 | 0.3 | 0.5 | 0.5 | |||||||||||||||
Acquisition contingency fair value adjustment | (3.6 | ) | — | (3.6 | ) | — | (3.6 | ) | ||||||||||||
Adjusted EBITDA | $ | 153.5 | $ | 148.9 | $ | 341.1 | $ | 338.2 | $ | 501.9 | ||||||||||
(a) | Includes amortization of acquired tradename. | |
(b) | Pre-tax costs associated with the Company's direct sourcing initiative, which includes severance and relocation. | |
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 listed in 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
Fiscal Quarter Ended | ||||||||||||||||||||||||||||||||||||||||||
Reported Net Sales September 30, 2017 |
Impact of Foreign Currency Translation |
Constant- Currency Net Sales September 30, 2017 |
Reported Net Sales October 1, 2016 |
Reported Net Sales % Change |
Constant- Currency Net Sales % Change |
|||||||||||||||||||||||||||||||||||||
Consolidated net sales | $ | 948.2 | $ | 3.3 | $ | 944.9 | $ | 901.4 | 5.2 | % | 4.8 | % | ||||||||||||||||||||||||||||||
International segment net sales | $ | 124.6 | $ | 3.3 | $ | 121.3 | $ | 106.0 | 17.6 | % | 14.5 | % | ||||||||||||||||||||||||||||||
Three Fiscal Quarters Ended | ||||||||||||||||||||||||||||||||||||||||||
Reported Net Sales September 30, 2017 |
Impact of Foreign Currency Translation |
Constant- Currency Net Sales September 30, 2017 |
Reported Net Sales October 1, 2016 |
Reported Net Sales % Change |
Constant- Currency Net Sales % Change |
|||||||||||||||||||||||||||||||||||||
Consolidated net sales | $ | 2,373.1 | $ | 2.1 | $ | 2,371.0 | $ | 2,265.0 | 4.8 | % | 4.7 | % | ||||||||||||||||||||||||||||||
International segment net sales | $ | 283.6 | $ | 2.1 | $ | 281.5 | $ | 255.5 | 11.0 | % | 10.2 | % | ||||||||||||||||||||||||||||||
The Company evaluates its net sales on both an “as reported” and a “constant currency” basis. The constant currency presentation, which is a non-GAAP measure, excludes the impact of fluctuations in foreign currency exchange rates that occurred between the comparative periods. Constant currency net sales results are calculated by translating current period net sales in local currency to the 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.
Note: Results may not be additive due to rounding.
View source version on businesswire.com: http://www.businesswire.com/news/home/20171026005673/en/
Source: Carter’s, Inc.
Carter’s, Inc.
Sean McHugh, 678-791-7615
Vice President &
Treasurer