Carter’s, Inc. Reports Third Quarter Fiscal 2023 Results
-
Net sales
$792 million vs.$819 million in Q3 2022 - Operating margin 11.8% vs. 11.2% in Q3 2022; adjusted operating margin 12.2% vs. 11.2% in Q3 2022
-
Diluted EPS
$1.78 vs.$1.67 in Q3 2022; adjusted diluted EPS$1.84 vs.$1.67 in Q3 2022 -
Year-to-date operating cash flow
$206 million -
$152 million returned to shareholders year-to-date through share repurchases and dividends -
Full year fiscal 2023 outlook1:
-
Net sales of
$2.950 billion to$2.965 billion -
Adjusted operating income of
$325 million to$335 million -
Adjusted diluted EPS of
$5.95 to$6.15 -
Operating cash flow of over
$350 million
-
Net sales of
“We achieved our sales and earnings objectives in the third quarter,” said
“In our
“In our
“Sales in our International segment were also affected in the latter part of September due to unseasonably warm weather that weighed on demand for cool-weather apparel in
“Warmer weather continued to weigh on the demand for our brands in the early weeks of the fourth quarter. Where weather is cooler, sales trends have improved. With colder weather on the way, we expect sales trends will improve in the weeks ahead.
“We continued to make good progress reducing our inventories that grew following the historic peak in inflation and related slow-down in consumer demand that began in the first half last year. Inventories at the end of September this year were down over 30% and are expected to be lower in the balance of the year.
“Our progress reducing inventories has significantly improved our free cash flow this year and supported the continued return of excess capital to our shareholders.
“Year-over-year comparability has been distorted in recent years by pandemic-related disruptions, unprecedented government stimulus and historic inflation. Our second half forecasts this year reflect a meaningful improvement in the trend in our sales and earnings relative to last year and the first half of this year.
“We believe this planned improvement reflects the strength of our product offerings, on-time deliveries from
“Inflation, generational high interest rates, and the suspension of pandemic-related stimulus payments to child-care centers have weighed on families with young children and their demand for our brands. Thankfully, birth trends in
“Carter’s is the best-selling brand in young children’s apparel. We believe our unparalleled market distribution capabilities, and brand reputation for quality and value, will enable Carter’s 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 measurements 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 the third quarter and first three quarters of fiscal 2023 results reflect costs related to organizational restructuring. In the first three quarters of fiscal 2022, a pre-tax adjustment of approximately
|
Third 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) |
$ |
93.4 |
|
11.8 |
% |
|
$ |
66.1 |
|
$ |
1.78 |
|
|
$ |
91.6 |
|
11.2 |
% |
|
$ |
65.0 |
|
$ |
1.67 |
Organizational restructuring |
|
2.9 |
|
|
|
|
2.2 |
|
|
0.06 |
|
|
|
— |
|
|
|
|
— |
|
|
— |
||
As adjusted |
$ |
96.3 |
|
12.2 |
% |
|
$ |
68.4 |
|
$ |
1.84 |
|
|
$ |
91.6 |
|
11.2 |
% |
|
$ |
65.0 |
|
$ |
1.67 |
|
First Three Fiscal Quarters |
|||||||||||||||||||||||
|
2023 |
|
|
2022 |
||||||||||||||||||||
(In millions, except earnings per share) |
Operating Income |
|
% |
|
Net Income |
|
Diluted EPS |
|
|
Operating Income |
|
% |
|
Net Income |
|
Diluted EPS |
||||||||
As reported (GAAP) |
$ |
187.3 |
|
9.0 |
% |
|
$ |
126.0 |
|
$ |
3.36 |
|
|
$ |
269.6 |
|
11.7 |
% |
|
$ |
169.9 |
|
$ |
4.26 |
Organizational restructuring |
|
4.4 |
|
|
|
|
3.4 |
|
|
0.09 |
|
|
|
— |
|
|
|
|
— |
|
|
— |
||
Loss on extinguishment of debt |
|
— |
|
|
|
|
— |
|
|
— |
|
|
|
— |
|
|
|
|
15.2 |
|
|
0.38 |
||
As adjusted |
$ |
191.8 |
|
9.2 |
% |
|
$ |
129.4 |
|
$ |
3.45 |
|
|
$ |
269.6 |
|
11.7 |
% |
|
$ |
185.0 |
|
$ |
4.64 |
Note: Results may not be additive due to rounding. |
Consolidated Results
The discussion of results below is presented on an adjusted (non-GAAP) basis where noted.
Third Quarter of Fiscal 2023 compared to Third Quarter of Fiscal 2022
Net sales decreased
Operating income increased
Adjusted operating income (a non-GAAP measure) increased
Net income was
Adjusted net income (a non-GAAP measure) was
First Three Quarters of Fiscal 2023 compared to First Three Quarters 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 three quarters 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.
Organizational Restructuring and Corporate Office Lease Amendment
Since the global pandemic, the Company has undertaken several organizational restructurings which have collectively reduced corporate offices headcount by approximately 15%. Actions taken in the first three quarters of fiscal 2023 resulted in a pre-tax charge of
During the first quarter of fiscal 2023, the Company executed an amendment to the lease of its corporate headquarters in
Liquidity and Financial Position
The Company’s total liquidity at the end of the third quarter of fiscal 2023 was
Return of Capital
In the third quarter and first three quarters of fiscal 2023, the Company returned to shareholders a total of
-
Share repurchases: During the third quarter of fiscal 2023, the Company repurchased and retired approximately 0.4 million shares of its common stock for
$27.6 million at an average price of$70.69 per share. In the first three quarters of fiscal 2023, the Company repurchased and retired approximately 1.0 million shares of its common stock for$67.5 million at an average price of$69.20 per share. Fiscal year-to-date throughOctober 26, 2023 , the Company has repurchased and retired approximately 1.2 million shares for$79.4 million at an average price of$68.82 per share. All shares were repurchased in open market transactions pursuant to applicable regulations for such transactions. As ofOctober 26, 2023 , the total remaining capacity under the Company’s previously announced repurchase authorizations was approximately$670 million . -
Dividends: In the third quarter of fiscal 2023, the Company paid a cash dividend of
$0.75 per common share totaling$27.9 million . In the first three quarters of fiscal 2023, the Company paid cash dividends totaling$84.5 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 fiscal year 2023, the Company expects approximately:
-
$2.950 billion to$2.965 billion in net sales ($3.21 billion in fiscal 2022); -
$325 million to$335 million in adjusted operating income ($388 million in fiscal 2022); -
$5.95 to$6.15 in adjusted diluted earnings per share ($6.90 in fiscal 2022); -
Operating cash flow of over
$350 million ($88 million in fiscal 2022); and -
Capital expenditures of approximately
$65 million ($40 million in fiscal 2022).
For the fourth quarter of fiscal 2023, the Company expects approximately:
-
$862 million to$877 million in net sales ($912 million in Q4 fiscal 2022); -
$133 million to$143 million in adjusted operating income ($119 million in Q4 fiscal 2022); and -
$2.50 to$2.72 in adjusted diluted earnings per share ($2.29 in Q4 fiscal 2022).
Our forecast for the fourth quarter of fiscal 2023 assumes:
- Improved consumer demand trend relative to the third quarter;
- Cautious inventory commitments by wholesale customers;
- Gross margin expansion, reflecting improved pricing and lower ocean freight rates;
- Lower SG&A expense;
- Higher effective tax rate; and
- Lower average number of shares outstanding.
Unless otherwise noted, the forecast assumptions above for the fourth quarter of fiscal 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 totaling
Conference Call
The Company will hold a conference call with investors to discuss third 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/BI301b7272d1354e46acb9387786e04584
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 |
|
Three Fiscal Quarters Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net sales |
$ |
791,651 |
|
|
$ |
818,624 |
|
|
$ |
2,087,730 |
|
|
$ |
2,300,603 |
|
Cost of goods sold |
|
415,254 |
|
|
|
448,096 |
|
|
|
1,109,970 |
|
|
|
1,243,794 |
|
Gross profit |
|
376,397 |
|
|
|
370,528 |
|
|
|
977,760 |
|
|
|
1,056,809 |
|
Royalty income, net |
|
5,713 |
|
|
|
7,273 |
|
|
|
16,573 |
|
|
|
20,349 |
|
Selling, general, and administrative expenses |
|
288,680 |
|
|
|
286,218 |
|
|
|
806,988 |
|
|
|
807,533 |
|
Operating income |
|
93,430 |
|
|
|
91,583 |
|
|
|
187,345 |
|
|
|
269,625 |
|
Interest expense |
|
8,615 |
|
|
|
9,712 |
|
|
|
26,342 |
|
|
|
33,496 |
|
Interest income |
|
(1,064 |
) |
|
|
(257 |
) |
|
|
(2,769 |
) |
|
|
(867 |
) |
Other expense (income), net |
|
507 |
|
|
|
1,270 |
|
|
|
(518 |
) |
|
|
776 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
19,940 |
|
Income before income taxes |
|
85,372 |
|
|
|
80,858 |
|
|
|
164,290 |
|
|
|
216,280 |
|
Income tax provision |
|
19,245 |
|
|
|
15,901 |
|
|
|
38,300 |
|
|
|
46,421 |
|
Net income |
$ |
66,127 |
|
|
$ |
64,957 |
|
|
$ |
125,990 |
|
|
$ |
169,859 |
|
|
|
|
|
|
|
|
|
||||||||
Basic net income per common share |
$ |
1.78 |
|
|
$ |
1.67 |
|
|
$ |
3.36 |
|
|
$ |
4.26 |
|
Diluted net income per common share |
$ |
1.78 |
|
|
$ |
1.67 |
|
|
$ |
3.36 |
|
|
$ |
4.26 |
|
Dividend declared and paid per common share |
$ |
0.75 |
|
|
$ |
0.75 |
|
|
$ |
2.25 |
|
|
$ |
2.25 |
|
CARTER’S, INC. BUSINESS SEGMENT RESULTS (dollars in thousands) (unaudited) |
||||||||||||||||||||||||||||
|
Fiscal Quarter Ended |
|
|
Three Fiscal Quarters Ended |
||||||||||||||||||||||||
|
|
|
% of
Total |
|
|
|
% of
Total |
|
|
|
|
% of
Total |
|
|
|
% of
Total |
||||||||||||
Net sales: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
$ |
374,796 |
|
|
47.3 |
% |
|
$ |
408,209 |
|
|
49.9 |
% |
|
|
$ |
1,021,983 |
|
|
49.0 |
% |
|
$ |
1,153,664 |
|
|
50.1 |
% |
|
|
300,338 |
|
|
38.0 |
% |
|
|
288,454 |
|
|
35.2 |
% |
|
|
|
767,194 |
|
|
36.7 |
% |
|
|
819,772 |
|
|
35.6 |
% |
International |
|
116,517 |
|
|
14.7 |
% |
|
|
121,961 |
|
|
14.9 |
% |
|
|
|
298,553 |
|
|
14.3 |
% |
|
|
327,167 |
|
|
14.3 |
% |
Consolidated net sales |
$ |
791,651 |
|
|
100.0 |
% |
|
$ |
818,624 |
|
|
100.0 |
% |
|
|
$ |
2,087,730 |
|
|
100.0 |
% |
|
$ |
2,300,603 |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating income: |
|
|
% of Segment
|
|
|
|
% of Segment
|
|
|
|
|
% of Segment
|
|
|
|
% of Segment
|
||||||||||||
|
$ |
47,983 |
|
|
12.8 |
% |
|
$ |
57,723 |
|
|
14.1 |
% |
|
|
$ |
103,132 |
|
|
10.1 |
% |
|
$ |
163,257 |
|
|
14.2 |
% |
|
|
65,702 |
|
|
21.9 |
% |
|
|
39,989 |
|
|
13.9 |
% |
|
|
|
147,003 |
|
|
19.2 |
% |
|
|
134,088 |
|
|
16.4 |
% |
International |
|
13,379 |
|
|
11.5 |
% |
|
|
17,113 |
|
|
14.0 |
% |
|
|
|
23,193 |
|
|
7.8 |
% |
|
|
39,665 |
|
|
12.1 |
% |
Corporate expenses (*) |
|
(33,634 |
) |
|
n/a |
|
|
|
(23,242 |
) |
|
n/a |
|
|
|
|
(85,983 |
) |
|
n/a |
|
|
|
(67,385 |
) |
|
n/a |
|
Consolidated operating income |
$ |
93,430 |
|
|
11.8 |
% |
|
$ |
91,583 |
|
|
11.2 |
% |
|
|
$ |
187,345 |
|
|
9.0 |
% |
|
$ |
269,625 |
|
|
11.7 |
% |
(*) |
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 |
|
|
Three Fiscal Quarters Ended |
||||||||||||||
Charges: |
|
|
|
|
International |
|
|
|
|
|
|
International |
||||||
Organizational restructuring(*) |
$ |
0.6 |
|
$ |
0.4 |
|
$ |
0.3 |
|
|
$ |
— |
|
$ |
0.1 |
|
$ |
0.3 |
(*) |
Relates to organizational restructuring and related corporate office lease amendment actions. Additionally, the third fiscal quarter and first three 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 |
$ |
169,106 |
|
|
$ |
211,748 |
|
|
$ |
121,649 |
|
Accounts receivable, net of allowance for credit losses of |
|
240,507 |
|
|
|
198,587 |
|
|
|
265,593 |
|
Finished goods inventories, net of inventory reserves of |
|
620,669 |
|
|
|
744,573 |
|
|
|
899,326 |
|
Prepaid expenses and other current assets (*) |
|
37,604 |
|
|
|
33,812 |
|
|
|
59,964 |
|
Total current assets |
|
1,067,886 |
|
|
|
1,188,720 |
|
|
|
1,346,532 |
|
Property, plant, and equipment, net of accumulated depreciation of |
|
180,888 |
|
|
|
189,822 |
|
|
|
181,575 |
|
Operating lease assets |
|
506,010 |
|
|
|
492,335 |
|
|
|
491,863 |
|
Tradenames, net |
|
298,230 |
|
|
|
298,393 |
|
|
|
307,456 |
|
|
|
209,494 |
|
|
|
209,333 |
|
|
|
208,454 |
|
Customer relationships, net |
|
28,087 |
|
|
|
30,564 |
|
|
|
31,386 |
|
Other assets |
|
29,211 |
|
|
|
30,548 |
|
|
|
30,687 |
|
Total assets |
$ |
2,319,806 |
|
|
$ |
2,439,715 |
|
|
$ |
2,597,953 |
|
|
|
|
|
|
|
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
||||||
Current liabilities: |
|
|
|
|
|
||||||
Accounts payable |
$ |
222,210 |
|
|
$ |
264,078 |
|
|
$ |
318,026 |
|
Current operating lease liabilities (*) |
|
135,865 |
|
|
|
142,432 |
|
|
|
141,585 |
|
Other current liabilities |
|
106,122 |
|
|
|
122,439 |
|
|
|
92,394 |
|
Total current liabilities |
|
464,197 |
|
|
|
528,949 |
|
|
|
552,005 |
|
|
|
|
|
|
|
||||||
Long-term debt, net |
|
567,168 |
|
|
|
616,624 |
|
|
|
736,448 |
|
Deferred income taxes |
|
41,217 |
|
|
|
41,235 |
|
|
|
48,930 |
|
Long-term operating lease liabilities |
|
427,280 |
|
|
|
421,741 |
|
|
|
430,479 |
|
Other long-term liabilities |
|
34,633 |
|
|
|
34,757 |
|
|
|
41,889 |
|
Total liabilities |
$ |
1,534,495 |
|
|
$ |
1,643,306 |
|
|
$ |
1,809,751 |
|
|
|
|
|
|
|
||||||
Commitments and contingencies |
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
Stockholders' equity: |
|
|
|
|
|
||||||
Preferred stock; par value |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
Common stock, voting; par value |
|
370 |
|
|
|
377 |
|
|
|
385 |
|
Additional paid-in capital |
|
— |
|
|
|
— |
|
|
|
— |
|
Accumulated other comprehensive loss |
|
(29,142 |
) |
|
|
(34,338 |
) |
|
|
(40,575 |
) |
Retained earnings |
|
814,083 |
|
|
|
830,370 |
|
|
|
828,392 |
|
Total stockholders' equity |
|
785,311 |
|
|
|
796,409 |
|
|
|
788,202 |
|
Total liabilities and stockholders' equity |
$ |
2,319,806 |
|
|
$ |
2,439,715 |
|
|
$ |
2,597,953 |
|
(*) |
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) |
|||||||
|
Three Fiscal Quarters Ended |
||||||
|
|
|
|
||||
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
125,990 |
|
|
$ |
169,859 |
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
|
|
|
||||
Depreciation of property, plant, and equipment |
|
45,764 |
|
|
|
46,011 |
|
Amortization of intangible assets |
|
2,805 |
|
|
|
2,798 |
|
(Recoveries of) provisions for excess and obsolete inventory, net |
|
(324 |
) |
|
|
11,488 |
|
Gain on partial termination of corporate lease |
|
(4,366 |
) |
|
|
— |
|
Other asset impairments and loss on disposal of property, plant and equipment, net of recoveries |
|
2,807 |
|
|
|
251 |
|
Amortization of debt issuance costs |
|
1,186 |
|
|
|
1,560 |
|
Stock-based compensation expense |
|
14,912 |
|
|
|
17,221 |
|
Unrealized foreign currency exchange (gain) loss, net |
|
(201 |
) |
|
|
268 |
|
Provisions for (recoveries of) doubtful accounts receivable from customers |
|
2,402 |
|
|
|
(987 |
) |
Unrealized (gain) loss on investments |
|
(1,391 |
) |
|
|
2,414 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
19,940 |
|
Deferred income taxes (benefit) expense |
|
(949 |
) |
|
|
8,220 |
|
Other |
|
— |
|
|
|
919 |
|
Effect of changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
(43,623 |
) |
|
|
(33,697 |
) |
Finished goods inventories |
|
127,190 |
|
|
|
(270,696 |
) |
Prepaid expenses and other assets(*) |
|
(3,965 |
) |
|
|
(11,359 |
) |
Accounts payable and other liabilities(*) |
|
(62,447 |
) |
|
|
(181,690 |
) |
Net cash provided by (used in) operating activities |
$ |
205,790 |
|
|
$ |
(217,480 |
) |
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Capital expenditures |
$ |
(42,470 |
) |
|
$ |
(26,862 |
) |
Net cash used in investing activities |
$ |
(42,470 |
) |
|
$ |
(26,862 |
) |
|
|
|
|
||||
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 |
|
70,000 |
|
|
|
240,000 |
|
Payments on secured revolving credit facility |
|
(120,000 |
) |
|
|
— |
|
Repurchases of common stock |
|
(67,492 |
) |
|
|
(241,751 |
) |
Dividends paid |
|
(84,503 |
) |
|
|
(89,562 |
) |
Withholdings from vesting of restricted stock |
|
(5,007 |
) |
|
|
(6,850 |
) |
Proceeds from exercises of stock options |
|
384 |
|
|
|
776 |
|
Other |
|
— |
|
|
|
(919 |
) |
Net cash used in financing activities |
$ |
(206,618 |
) |
|
$ |
(616,404 |
) |
|
|
|
|
||||
Net effect of exchange rate changes on cash and cash equivalents |
|
656 |
|
|
|
(1,899 |
) |
Net decrease in cash and cash equivalents |
$ |
(42,642 |
) |
|
$ |
(862,645 |
) |
Cash and cash equivalents, beginning of period |
|
211,748 |
|
|
|
984,294 |
|
Cash and cash equivalents, end of period |
$ |
169,106 |
|
|
$ |
121,649 |
|
(*) |
Cash flows for the three 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) |
$ |
376.4 |
|
47.5 |
% |
|
$ |
288.7 |
|
|
36.5 |
% |
|
$ |
93.4 |
|
11.8 |
% |
|
$ |
19.2 |
|
$ |
66.1 |
|
$ |
1.78 |
Organizational
|
|
— |
|
|
|
|
(2.9 |
) |
|
|
|
|
2.9 |
|
|
|
|
0.7 |
|
|
2.2 |
|
|
0.06 |
|||
As adjusted (a) |
$ |
376.4 |
|
47.5 |
% |
|
$ |
285.8 |
|
|
36.1 |
% |
|
$ |
96.3 |
|
12.2 |
% |
|
$ |
19.9 |
|
$ |
68.4 |
|
$ |
1.84 |
|
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
|
|
— |
|
|
|
|
(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 |
|
Three Fiscal Quarters Ended |
||||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
||||||||||
As reported (GAAP) |
$ |
977.8 |
|
46.8 |
% |
|
$ |
807.0 |
|
|
38.7 |
% |
|
$ |
187.3 |
|
9.0 |
% |
|
$ |
38.3 |
|
$ |
126.0 |
|
$ |
3.36 |
Organizational restructuring (b) |
|
— |
|
|
|
|
(4.4 |
) |
|
|
|
|
4.4 |
|
|
|
|
1.0 |
|
|
3.4 |
|
|
0.09 |
|||
As adjusted (a) |
$ |
977.8 |
|
46.8 |
% |
|
$ |
802.6 |
|
|
38.4 |
% |
|
$ |
191.8 |
|
9.2 |
% |
|
$ |
39.3 |
|
$ |
129.4 |
|
$ |
3.45 |
|
Three Fiscal Quarters Ended |
|||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||||
As reported (GAAP) |
$ |
1,056.8 |
|
45.9 |
% |
|
$ |
807.5 |
|
35.1 |
% |
|
$ |
269.6 |
|
11.7 |
% |
|
$ |
46.4 |
|
$ |
169.9 |
|
$ |
4.26 |
Loss on extinguishment of debt (c) |
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
4.8 |
|
|
15.2 |
|
|
0.38 |
|||
As adjusted (a) |
$ |
1,056.8 |
|
45.9 |
% |
|
$ |
807.5 |
|
35.1 |
% |
|
$ |
269.6 |
|
11.7 |
% |
|
$ |
51.2 |
|
$ |
185.0 |
|
$ |
4.64 |
|
Fiscal Quarter Ended |
|||||||||||||||||||||||||
|
Gross Profit |
|
% |
|
SG&A |
|
% |
|
Operating Income |
|
% |
|
Income Taxes |
|
Net Income |
|
Diluted EPS |
|||||||||
As reported (GAAP) |
$ |
415.5 |
|
45.6 |
% |
|
$ |
302.5 |
|
33.2 |
% |
|
$ |
109.5 |
|
12.0 |
% |
|
$ |
20.3 |
|
$ |
80.2 |
|
$ |
2.11 |
Intangible asset impairment (d) |
|
— |
|
|
|
|
— |
|
|
|
|
9.0 |
|
|
|
|
2.1 |
|
|
6.9 |
|
|
0.18 |
|||
As adjusted (a) |
$ |
415.5 |
|
45.6 |
% |
|
$ |
302.5 |
|
33.2 |
% |
|
$ |
118.5 |
|
13.0 |
% |
|
$ |
22.4 |
|
$ |
87.0 |
|
$ |
2.29 |
|
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 |
Loss on extinguishment of debt (c) |
|
— |
|
|
|
|
— |
|
|
|
|
— |
|
|
|
|
4.8 |
|
|
15.2 |
|
|
0.38 |
|||
Intangible asset impairment (d) |
|
— |
|
|
|
|
— |
|
|
|
|
9.0 |
|
|
|
|
2.1 |
|
|
6.9 |
|
|
0.17 |
|||
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 |
|
Three Fiscal Quarters Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common and common equivalent shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic number of common shares outstanding |
|
36,438,403 |
|
|
|
38,222,151 |
|
|
|
36,789,140 |
|
|
|
39,279,293 |
|
Dilutive effect of equity awards |
|
3,881 |
|
|
|
23,222 |
|
|
|
3,781 |
|
|
|
34,835 |
|
Diluted number of common and common equivalent shares outstanding |
|
36,442,284 |
|
|
|
38,245,373 |
|
|
|
36,792,921 |
|
|
|
39,314,128 |
|
As reported on a GAAP Basis: |
|
|
|
|
|
|
|
||||||||
(dollars in thousands, except per share data) |
|
|
|
|
|
|
|
||||||||
Basic net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
66,127 |
|
|
$ |
64,957 |
|
|
$ |
125,990 |
|
|
$ |
169,859 |
|
Income allocated to participating securities |
|
(1,267 |
) |
|
|
(1,013 |
) |
|
|
(2,254 |
) |
|
|
(2,478 |
) |
Net income available to common shareholders |
$ |
64,860 |
|
|
$ |
63,944 |
|
|
$ |
123,736 |
|
|
$ |
167,381 |
|
Basic net income per common share |
$ |
1.78 |
|
|
$ |
1.67 |
|
|
$ |
3.36 |
|
|
$ |
4.26 |
|
Diluted net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
66,127 |
|
|
$ |
64,957 |
|
|
$ |
125,990 |
|
|
$ |
169,859 |
|
Income allocated to participating securities |
|
(1,267 |
) |
|
|
(1,012 |
) |
|
|
(2,254 |
) |
|
|
(2,477 |
) |
Net income available to common shareholders |
$ |
64,860 |
|
|
$ |
63,945 |
|
|
$ |
123,736 |
|
|
$ |
167,382 |
|
Diluted net income per common share |
$ |
1.78 |
|
|
$ |
1.67 |
|
|
$ |
3.36 |
|
|
$ |
4.26 |
|
As adjusted (a): |
|
|
|
|
|
|
|
||||||||
Basic net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
68,362 |
|
|
$ |
64,957 |
|
|
$ |
129,406 |
|
|
$ |
185,010 |
|
Income allocated to participating securities |
|
(1,311 |
) |
|
|
(1,013 |
) |
|
|
(2,319 |
) |
|
|
(2,711 |
) |
Net income available to common shareholders |
$ |
67,051 |
|
|
$ |
63,944 |
|
|
$ |
127,087 |
|
|
$ |
182,299 |
|
Basic net income per common share |
$ |
1.84 |
|
|
$ |
1.67 |
|
|
$ |
3.45 |
|
|
$ |
4.64 |
|
Diluted net income per common share: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
68,362 |
|
|
$ |
64,957 |
|
|
$ |
129,406 |
|
|
$ |
185,010 |
|
Income allocated to participating securities |
|
(1,311 |
) |
|
|
(1,012 |
) |
|
|
(2,318 |
) |
|
|
(2,710 |
) |
Net income available to common shareholders |
$ |
67,051 |
|
|
$ |
63,945 |
|
|
$ |
127,088 |
|
|
$ |
182,300 |
|
Diluted net income per common share |
$ |
1.84 |
|
|
$ |
1.67 |
|
|
$ |
3.45 |
|
|
$ |
4.64 |
|
(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 |
|
Three Fiscal Quarters Ended |
|
Four Fiscal Quarters Ended |
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income |
|
$ |
66.1 |
|
|
$ |
65.0 |
|
|
$ |
126.0 |
|
|
$ |
169.9 |
|
|
$ |
206.2 |
|
Interest expense |
|
|
8.6 |
|
|
|
9.7 |
|
|
|
26.3 |
|
|
|
33.5 |
|
|
|
35.6 |
|
Interest income |
|
|
(1.1 |
) |
|
|
(0.3 |
) |
|
|
(2.8 |
) |
|
|
(0.9 |
) |
|
|
(3.2 |
) |
Income tax expense |
|
|
19.2 |
|
|
|
15.9 |
|
|
|
38.3 |
|
|
|
46.4 |
|
|
|
58.6 |
|
Depreciation and amortization |
|
|
16.0 |
|
|
|
17.1 |
|
|
|
48.6 |
|
|
|
48.8 |
|
|
|
65.0 |
|
EBITDA |
|
$ |
109.0 |
|
|
$ |
107.4 |
|
|
$ |
236.4 |
|
|
$ |
297.7 |
|
|
$ |
362.2 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Adjustments to EBITDA |
|
|
|
|
|
|
|
|
|
|
||||||||||
Organizational restructuring (a) |
|
$ |
2.9 |
|
|
$ |
— |
|
|
$ |
4.4 |
|
|
$ |
— |
|
|
$ |
4.4 |
|
Loss on extinguishment of debt (b) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
19.9 |
|
|
|
— |
|
Intangible asset impairment (c) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9.0 |
|
Total adjustments |
|
|
2.9 |
|
|
|
— |
|
|
|
4.4 |
|
|
|
19.9 |
|
|
|
13.4 |
|
Adjusted EBITDA |
|
$ |
111.8 |
|
|
$ |
107.4 |
|
|
$ |
240.9 |
|
|
$ |
317.7 |
|
|
$ |
375.7 |
|
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 three fiscal quarters ended |
|||||||||||||||||
|
Fiscal Quarter Ended |
||||||||||||||||
|
Reported |
|
Impact of Foreign Currency Translation |
|
Constant-Currency |
|
Reported |
|
Reported |
|
Constant-Currency |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Consolidated net sales |
$ |
791.7 |
|
$ |
1.2 |
|
$ |
790.5 |
|
$ |
818.6 |
|
(3.3 |
)% |
|
(3.4 |
)% |
International segment net sales |
$ |
116.5 |
|
$ |
1.2 |
|
$ |
115.4 |
|
$ |
122.0 |
|
(4.5 |
)% |
|
(5.4 |
)% |
|
Three Fiscal Quarters Ended |
|||||||||||||||||
|
Reported |
|
Impact of Foreign Currency Translation |
|
Constant-Currency |
|
Reported |
|
Reported |
|
Constant-Currency |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Consolidated net sales |
$ |
2,087.7 |
|
$ |
(2.2 |
) |
|
$ |
2,089.9 |
|
$ |
2,300.6 |
|
(9.3 |
)% |
|
(9.2 |
)% |
International segment net sales |
$ |
298.6 |
|
$ |
(2.2 |
) |
|
$ |
300.7 |
|
$ |
327.2 |
|
(8.7 |
)% |
|
(8.1 |
)% |
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/20231026409905/en/
Vice President & Treasurer
(678) 791-7615
Source: Carter’s, Inc.